ACTIVEcondovia mls

200 S Sycamore Street, Unit 932

Branson, MO, 65616

1 bd1 ba403 sqftBuilt 2007

Listing courtesy of ReeceNichols -Kimberling City · (417) 272-5253 · MLS# SOM60305029

List price

$126,500

$314/sqft

Listing description

Exceptional Investment Opportunity!Discover the luxury of owning a beautifully appointed penthouse condo with breathtaking views located in the heart of the Hilton Convention Center at Branson Landing. A full remodel of this condo is planned for early 2026, with all estimated costs covered by the Seller. As an investor, you can take advantage of the ability to fully depreciate the property for tax purposes, as it will be classified as a brand-new condo upon completion. This fully furnished unit offers a strong rental history and access to top-tier amenities, including indoor and outdoor pools, a fitness center, and on-site dining. Enjoy the convenience of being just steps from Branson Landing's premier shopping, dining, and entertainment. Owners may use the condo for up to 21 days per year.Schedule your private tour today!

Financial analysis

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

Monthly cash flow

-$433

Cap rate

2.3%

Cash-on-cash

-20.5%

DSCR

0.36

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$22,601

Stays / year58

Property tax($1,097)

Insurance($633)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,480)

Management($4,520)

Maintenance reserve($1,130)

Cleaning($5,256)

Lodging / tourism tax($904)

Total operating expenses($19,719)

Net operating income$2,881

Down payment$25,300

Loan amount$101,200

Monthly payment (P&I)$673.29

Annual debt service($8,079)

Annual cash flow-$5,198

Break-even occupancy71.1%

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.