← New analysisCompare properties →
ACTIVEcondovia mls

21 Goldfinch Drive, Unit 3

Branson, MO, 65616

2 bd2 ba864 sqftBuilt 1993

List price

$214,900

TABLE ROCK LAKE
Financial analysis

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

Monthly cash flow

$420

Cap rate

8.7%

Cash-on-cash

11.7%

DSCR

1.37

Est. annual revenue$40,150
Stays / year67
Property tax($1,248)
Insurance($1,075)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,768
Down payment$42,980
Loan amount$171,920
Monthly payment (P&I)$1,143.79
Annual debt service($13,725)
Annual cash flow$5,042
Break-even occupancy43.5%

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
Enjoy lake life with ease in this fully furnished 2-bedroom, 2-bath condo nestled in a waterfront complex on beautiful Table Rock Lake. Whether you're looking for your own getaway or an income-producing vacation rental, this walk-in unit offers flexibility with no management restrictions, allowing you to rent or relax on your own schedule.Step inside and find a bright, comfortable space that's move-in ready - packing bags may take longer than settling in. The primary bedroom and guest room are both generously sized, and with two full bathrooms, there'll be no morning traffic jams.The property's amenities keep the fun going all day long. Take a dip in the outdoor pool, shoot some hoops or enjoy a game of tennis, or walk down to the lake for a swim or kayaking session. Indian Point Marina, just minutes away, has you covered for boat slips, fuel, and snacks to keep the crew happy.Adventure seekers will love being right next to Silver Dollar City - yes, coasters before coffee is an option - and it's only a 10-minute drive to the Highway 76 Strip, home to Branson's dining, shopping, and entertainment hotspots.Whether you plan to stay a weekend or a while, this condo offers the kind of carefree living that makes every day feel like vacation. So, bring your flip-flops and your sense of fun -- this spot's ready for you.

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.