ACTIVEcondovia mls

200 S Sycamore Street, Unit 1142

Branson, MO, 65616

1 bd2 ba826 sqftBuilt 2007

List price

$139,600

Financial analysis

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

Monthly cash flow

$259

Cap rate

8.6%

Cash-on-cash

11.1%

DSCR

1.35

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($1,597)

Insurance($698)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,019

Down payment$27,920

Loan amount$111,680

Monthly payment (P&I)$743.01

Annual debt service($8,916)

Annual cash flow$3,103

Break-even occupancy45.1%

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

A LUXURIOUS CORNER ONE BEDROOM PENTHOUSE CONDO ON THE 11TH FLOOR OF THE BRANSON LANDING HILTON. THIS CONDO COMES FULLY FURNISHED AND HAS AN IMPRESSIVE RENTAL TRACK RECORD. THE CONDO IS MANAGED BY THE HILTON SO YOU CAN ENJOY HASSLE FREE OWNERSHIP. ENJOY AMENITIES SUCH AS INDOOR AND OUTDOOR SWIMMING POOLS, EXCERCISE ROOM AND ONSITE DINING. THE HILTON IS IN WALKING DISTANCE TO BRANSON AND BRANSON LANDING SHOPPING AND DINING OPTIONS.

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.