ACTIVEcondovia mls

2961 Vineyards Parkway, Unit 1

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

List price

$209,000

Financial analysis

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

Monthly cash flow

$1,055

Cap rate

12.4%

Cash-on-cash

30.3%

DSCR

1.95

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($814)

Insurance($1,045)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,007

Down payment$41,800

Loan amount$167,200

Monthly payment (P&I)$1,112.39

Annual debt service($13,349)

Annual cash flow$12,658

Break-even occupancy32.4%

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

FURNISHED, TURN-KEY, AND READY TO GO! This stylish 3 bed, 2 bath condo offers the perfect blend of comfort and convenience in one of Branson's hottest locations. Whether you're looking for a profitable nightly rental or your own Ozarks retreat, this property delivers! Enjoy luxury vinyl plank flooring, granite countertops, and tasteful furnishings throughout. No restrictions on self-management give you the freedom to run your short-term rental your way. Community amenities include an inground pool and basketball courts, plus you're just minutes from Table Rock Lake, Silver Dollar City, and the Branson Strip. Don't miss out--schedule a showing today!

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.