ACTIVEcondovia mls

13 Woodpecker Lane, Unit 2

Branson, MO, 65616

2 bd2 ba864 sqftBuilt 1994

List price

$198,000

Financial analysis

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

Monthly cash flow

$541

Cap rate

9.7%

Cash-on-cash

16.4%

DSCR

1.51

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($962)

Insurance($990)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,138

Down payment$39,600

Loan amount$158,400

Monthly payment (P&I)$1,053.84

Annual debt service($12,646)

Annual cash flow$6,492

Break-even occupancy40.2%

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

If you're looking for the perfect spot to relax while staying close to the action, this is it! This fully furnished 2-bedroom, 2-bathroom condo is completely equipped and turn-key ready -- ideal for a full-time residence, a part-time getaway, or a vacation rental. The spacious interior features stylish touches that create a cozy, welcoming feel. The large, secluded covered deck offers peaceful privacy, and you can even hear the charming whistle of the Silver Dollar City train as it winds through the park just minutes away at Silver Dollar City. Nestled against the scenic shores of Table Rock Lake, the property offers access to beautiful nature trails with easy, relaxing hikes -- perfect for unwinding and taking in the natural beauty. On-site amenities are available for you and your guests to enjoy, and when you are ready to experience the lights of Branson you are just a short drive away.

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.