ACTIVEcondovia mls

21 Goldfinch Drive, Unit 3

Branson, MO, 65616

2 bd2 ba864 sqftBuilt 1993

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60306571

List price

$214,900

$249/sqft

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.

Financial analysis

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

Monthly cash flow

-$706

Cap rate

2.4%

Cash-on-cash

-19.7%

DSCR

0.38

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($1,248)

Insurance($1,075)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,500)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($22,958)

Net operating income$5,249

Down payment$42,980

Loan amount$171,920

Monthly payment (P&I)$1,143.79

Annual debt service($13,725)

Annual cash flow-$8,476

Break-even occupancy75.5%

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

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

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.

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.