ACTIVEcondovia mls

2963 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

$1,010

Cap rate

12.2%

Cash-on-cash

29.0%

DSCR

1.91

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,349)

Insurance($1,045)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,471

Down payment$41,800

Loan amount$167,200

Monthly payment (P&I)$1,112.39

Annual debt service($13,349)

Annual cash flow$12,122

Break-even occupancy33.4%

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

LOCATION, LUXURY, AND INCOME POTENTIAL! This fully furnished 3 bed, 2 bath condo is the perfect investment opportunity or private getaway in the heart of Branson! Featuring stylish upgrades like luxury vinyl plank flooring and granite countertops throughout, this turn-key unit is ready for nightly rental or personal use--no self-management restrictions! Enjoy community amenities including a sparkling inground pool and basketball courts, all just minutes from Table Rock Lake, Silver Dollar City, and the Branson Strip. Whether you're buying for business or pleasure, this one checks all the boxes. Schedule your private 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.