← New analysisCompare properties →
ACTIVEcondovia mls

2204 A Branson Landing Boulevard

Branson, MO, 65616

1 bd1 ba810 sqftBuilt 2007

List price

$149,900

1-web-or-mls-_CM24998
Financial analysis

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

Monthly cash flow

$150

Cap rate

7.6%

Cash-on-cash

6.0%

DSCR

1.19

Est. annual revenue$31,116
Stays / year67
Property tax($2,194)
Insurance($750)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$11,371
Down payment$29,980
Loan amount$119,920
Monthly payment (P&I)$797.83
Annual debt service($9,574)
Annual cash flow$1,797
Break-even occupancy49.3%

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
Experience the charm of Branson Landing with this beautifully remodeled 1 Bedroom, 1 Bath condo, now part of the nightly rental program. Fully furnished and move-in ready, this condo offers a fantastic investment opportunity. Enjoy up to 21 days of personal use each year, while generating income the rest of the time through vacation rentals. Recently renovated by the Hilton, this condo feels brand new--modern, stylish, and comfortable. Residents and guests alike can take advantage of exceptional amenities including indoor and outdoor swimming pools, a fitness center, and a scenic walking trail along Lake Taneycomo. Step outside to explore upscale shopping, dining, and entertainment--all just moments away at Branson Landing. Whether for personal use or income potential, this condo offers the best of both worlds.

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.