ACTIVEcondovia mls

2204 A Branson Landing Boulevard

Branson, MO, 65616

1 bd1 ba810 sqftBuilt 2007

List price

$149,900

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

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

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.