← New analysisCompare properties →
ACTIVEcondovia mls

3105 S Vineyards Terrace, Unit 2

Branson, MO, 65616

3 bd2 ba1,173 sqftBuilt 2021

List price

$325,000

3105 S. Vineyards Terrace Unit 2
Financial analysis

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

Monthly cash flow

$228

Cap rate

7.2%

Cash-on-cash

4.2%

DSCR

1.13

Est. annual revenue$49,184
Stays / year67
Property tax($2,748)
Insurance($1,625)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,493
Down payment$65,000
Loan amount$260,000
Monthly payment (P&I)$1,729.79
Annual debt service($20,757)
Annual cash flow$2,735
Break-even occupancy50.1%

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
Exceptional investment opportunity at Vineyards Terrace! This 3-bedroom, 3-bath walk-down condo is currently operating as a nightly rental, offering both strong income potential and personal enjoyment. Designed for comfort and convenience, the spacious open-concept floor plan features a well-equipped kitchen, generous dining and living areas, and private bedroom suites ideal for hosting guests. The walk-down location provides easy access with minimal stairs, making it highly desirable for vacationers and owners alike. Enjoy relaxing outdoor space to take in the peaceful Ozark surroundings, along with community amenities that enhance the guest experience. Located just minutes from Table Rock Lake, Silver Dollar City, and the Branson entertainment corridor, this property offers prime positioning for continued rental demand. Whether you're seeking a turnkey nightly rental investment, vacation retreat, or combination of both, this Vineyards Terrace condo checks all the boxes.

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.