← New analysisCompare properties →
ACTIVEcondovia mls

172 Dogwood Park Trail, Unit 1110

Branson, MO, 65616

3 bd2 ba1,394 sqftBuilt 2015

List price

$429,900

Living Room
Financial analysis

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

Monthly cash flow

-$162

Cap rate

5.9%

Cash-on-cash

-2.3%

DSCR

0.93

Est. annual revenue$49,184
Stays / year67
Property tax($202)
Insurance($2,150)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,514
Down payment$85,980
Loan amount$343,920
Monthly payment (P&I)$2,288.11
Annual debt service($27,457)
Annual cash flow-$1,943
Break-even occupancy58.5%

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
Lake Views, Nightly Rental Approved & Turn-Key Ready--Welcome to Your Branson Investment + Getaway in One.'Wake up to peaceful lake views and unwind on your private covered deck after a day on Table Rock Lake. This beautifully maintained 3-bedroom, 2-bath condo offers the perfect blend of comfort, style, and income potential.Inside, you'll find an open-concept layout with granite countertops, stainless appliances, and a cozy fireplace--ideal for hosting guests or relaxing with family. The spacious primary suite features private deck access, while the bunk room setup maximizes sleeping capacity for higher rental returns.Located just minutes from Silver Dollar City, this resort-style community offers pools, hot tub, lake access, and more--making it highly desirable for vacationers year-round.Whether you're looking for a full-time retreat, vacation home, or income-producing property, this one checks all the boxes.Strong rental potential + prime location + move-in ready = opportunity you don't want to miss.Take a 3D tour here:https://my.matterport.com/show/?m=DbDT7ucNk5A

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.