ACTIVEcondovia mls

13 Woodpecker Lane, Unit 2

Branson, MO, 65616

2 bd2 ba864 sqftBuilt 1994

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60288801

List price

$198,000

$229/sqft

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.

Financial analysis

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

Monthly cash flow

-$586

Cap rate

2.8%

Cash-on-cash

-17.7%

DSCR

0.44

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($962)

Insurance($990)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,500)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($22,588)

Net operating income$5,619

Down payment$39,600

Loan amount$158,400

Monthly payment (P&I)$1,053.84

Annual debt service($12,646)

Annual cash flow-$7,027

Break-even occupancy70.8%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.