ACTIVEcondovia mls

3 Woodpecker Lane, Unit 1

Branson, MO, 65616

2 bd2 ba864 sqftBuilt 1994

List price

$200,500

$232/sqft

Financial analysis

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

Monthly cash flow

$31

Cap rate

6.6%

Cash-on-cash

0.9%

DSCR

1.03

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,150

Stays / year67

Property tax($1,102)

Insurance($1,003)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,500)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Lodging / tourism tax($1,606)

Net operating income$13,179

Down payment$40,100

Loan amount$160,400

Monthly payment (P&I)$1,067.15

Annual debt service($12,806)

Annual cash flow$374

Break-even occupancy54.1%

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

Welcome to Lantern Bay Condominiums, where comfort, convenience, and scenic beauty come together. This beautifully maintained 2-bedroom, 2-bath condo offers a fresh, relaxing interior with thoughtful finishes and a warm, inviting atmosphere--perfect for personal use, a vacation getaway, or investment opportunity. Step inside to an open and airy living space featuring updated flooring, a cozy fireplace, and abundant natural light. The private deck extends your living space outdoors, where you can unwind and take in peaceful views of Table Rock Lake--ideal for morning coffee or evening relaxation. The spacious primary suite offers comfort and privacy, while the second bedroom and full bath provide flexibility for guests. Currently operating as a successful nightly rental, this property is truly turnkey and ready to continue generating income. Lantern Bay amenities enhance the lifestyle with a community swimming pool, tennis courts, children's play area, walking and biking trails, and included trash services--everything you need for easy, low-maintenance living. Whether you're looking for a lake retreat, full-time residence, or income-producing property, this condo checks all the boxes in one of the area's most desirable communities.

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.