← New analysisCompare properties →
ACTIVEcondovia mlsPortfolio · 2 units

201 Prairie Dunes Drive, Unit 1301/1302

Branson, MO, 65616

3 bd3 ba1,733 sqftBuilt 2007

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60333806

Call Text

List price

$309,000

$178/sqft

Listing description
Turnkey Branson MO nightly-rental condo in Branson Hills, sold fully furnished. Known to guests as Rolling Hills Retreat, this 1,733-square-foot, 3-bedroom, 3-bath third-floor condo at Prairie Dunes operates as an established short-term rental with 125 Vrbo reviews, a 10/10 Loved by Guests rating, Top 10 percent standing in the Branson area, and Premier Host status. The unit sleeps 8 with king beds in all three bedrooms, two primary suites (one with its own kitchenette), a jetted tub, walk-in showers in every bath, and a full sofa sleeper in the living room. The open floor plan runs from the fully equipped kitchen and large island through the dining and living areas to two private balconies with Ozark views. Four flat-screen TVs including a 65-inch smart TV, in-unit laundry, LVP flooring, updated lighting, and new mattresses and sofa sleepers complete the package. The single-level layout has wide doorways, elevator access, and a parking-lot ramp, plus an outdoor seasonal pool. Located 1 mile from US-65, half a mile from the Branson RecPlex and AquaPlex, 1 mile from Branson Hills Golf Club, and under a mile from Walmart, Target, and Aldi, with Silver Dollar City, Table Rock Lake, and Branson Landing all within 12 minutes. Sold fully furnished and stocked; short-term rental history available to qualified buyers upon request. The matching 3-bed, 3-bath unit 1307/1308 is also available for a same-floor two-unit package.
This is a portfolio listing — 2 units sold as one block
The list price, bedrooms, and square footage shown are totals across the whole block, so the single-unit cash-flow projection and AI score don't describe a buyable asset here. Individual units in this building may also be listed separately — browse them on the properties page, or ask Sydney to underwrite the block.
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

-$966

Cap rate

2.6%

Cash-on-cash

-18.8%

DSCR

0.41

Est. annual revenue$40,296
Stays / year58
Property tax($3,666)
Insurance($1,545)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($7,840)
Management($8,059)
Maintenance reserve($2,015)
Cleaning($5,256)
Lodging / tourism tax($1,612)
Total operating expenses($32,153)
Net operating income$8,143
Down payment$61,800
Loan amount$247,200
Monthly payment (P&I)$1,644.63
Annual debt service($19,736)
Annual cash flow-$11,593
Break-even occupancy71.8%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

This is a portfolio listing of 2 units sold as one block, so a single-unit score doesn't apply. Ask Sydney to underwrite the block, or open an individual unit to score it on its own.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Call

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information