ACTIVEcondovia mls

403 Veterans Boulevard, Unit 202

Branson, MO, 65616

1 bd1 ba625 sqftBuilt 2024

List price

$158,000

Financial analysis

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

Monthly cash flow

$142

Cap rate

7.5%

Cash-on-cash

5.4%

DSCR

1.17

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($1,732)

Insurance($790)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$11,793

Down payment$31,600

Loan amount$126,400

Monthly payment (P&I)$840.94

Annual debt service($10,091)

Annual cash flow$1,701

Break-even occupancy49.6%

Numbers don't work?

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

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

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

Listing description

Turnkey, 1BR/1BA condo in a prime Branson location! Just a short walk to Branson Landing and beautiful Lake Taneycomo, this property offers unbeatable convenience for guests and owners alike. Community amenities include a pool and playground, adding to its vacation appeal. Ideal as a nightly rental, long-term investment, or personal retreat in one of Branson's most desirable areas.

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.