ACTIVEcondovia mls

2963 Vineyards Parkway, Unit 28-3

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

List price

$220,000

Financial analysis

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

Monthly cash flow

$865

Cap rate

11.1%

Cash-on-cash

23.6%

DSCR

1.74

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($2,335)

Insurance($1,100)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$24,430

Down payment$44,000

Loan amount$176,000

Monthly payment (P&I)$1,170.93

Annual debt service($14,051)

Annual cash flow$10,379

Break-even occupancy36.5%

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

Step into resort-style living and income potential with this beautifully remodeled 3-bedroom, 2-bath Branson vacation condo, fully approved for nightly rentals and 100% turn-key. Thoughtfully designed with luxury in mind, this stunning retreat showcases premium flooring throughout, a custom-built Murphy bed cleverly integrated into the TV console, and ambient recessed LED lighting that creates a warm, upscale atmosphere. The contemporary kitchen shines with stainless steel appliances, granite countertops, and modern finishes, perfect for hosting guests or relaxing after a day in Branson. Ideally located near the area's top attractions, dining, and entertainment, this condo also allows self-management and offers seasonal access to a saltwater pool--a huge guest favorite. Whether you're looking for a high-performing vacation rental, a second home, or both, this exceptional property checks every box for comfort, style, and profitability.

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.