← New analysisCompare properties →
ACTIVEcondovia mls

200 S Sycamore Street, Unit 932

Branson, MO, 65616

1 bd1 ba403 sqftBuilt 2007

List price

$126,500

18-web-or-mls-DJI_0562 (2) - Copy - Copy
Financial analysis

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

Monthly cash flow

$376

Cap rate

10.0%

Cash-on-cash

17.8%

DSCR

1.56

Est. annual revenue$31,116
Stays / year67
Property tax($1,097)
Insurance($633)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,586
Down payment$25,300
Loan amount$101,200
Monthly payment (P&I)$673.29
Annual debt service($8,079)
Annual cash flow$4,506
Break-even occupancy40.7%

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
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!

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.