ACTIVEcondovia mls

3112 S Vinyards Terrace Parkway, Unit 4

Branson, MO, 65616

4 bd3 ba1,735 sqftBuilt 2021

List price

$430,000

Financial analysis

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

Monthly cash flow

$267

Cap rate

7.1%

Cash-on-cash

3.7%

DSCR

1.12

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($1,826)

Insurance($2,150)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$30,665

Down payment$86,000

Loan amount$344,000

Monthly payment (P&I)$2,288.64

Annual debt service($27,464)

Annual cash flow$3,201

Break-even occupancy50.3%

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

Turnkey 4 Bedroom Short-Term Rental in the Heart of Branson! Welcome to Vineyards Terrace - where location, income potential, and style meet. This fully furnished 4-bedroom, 3-bath unit is vacation rental approved and 100% turnkey, making it a prime investment opportunity or a personal getaway. Guests love the open floor plan, spacious bedrooms, and private outdoor space, and right next to the POOL and Pavilion! Situated just minutes from Silver Dollar City, the Branson Strip, Table Rock Lake, and world-class golf, this property stays booked and busy. Whether you're expanding your STR portfolio or looking for a hassle-free second home, this one 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.