← New analysisCompare properties →
ACTIVEcondovia mls

200 S Sycamore Street, Unit 935

Branson, MO, 65616

1 bd1 ba513 sqftBuilt 2007

List price

$135,900

1-web-or-mls-DSC08666 - Copy - Copy - Co
Financial analysis

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

Monthly cash flow

$316

Cap rate

9.2%

Cash-on-cash

14.0%

DSCR

1.44

Est. annual revenue$31,116
Stays / year67
Property tax($1,161)
Insurance($680)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,474
Down payment$27,180
Loan amount$108,720
Monthly payment (P&I)$723.32
Annual debt service($8,680)
Annual cash flow$3,794
Break-even occupancy43.0%

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
Prime Investment Opportunity in the heart of Branson! This fully furnished end-unit condo inside The Hilton offers over 500 sq ft of stylish living space with breathtaking views of Branson Landing and Lake Taneycomo. Located just steps from premier shopping, dining, and entertainment, this property places you in the center of Branson's vibrant lifestyle. Whether you're expanding your investment portfolio or seeking a turnkey income-producing property, this condo delivers convenience, comfort, and exceptional location.

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.