← New analysisCompare properties →
ACTIVEcondovia mls

24 Village Trail, Unit 2

Branson, MO, 65616

2 bd2 ba1,118 sqftBuilt 2003

List price

$289,900

DSC_9473
Financial analysis

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

Monthly cash flow

$33

Cap rate

6.5%

Cash-on-cash

0.7%

DSCR

1.02

Est. annual revenue$40,150
Stays / year67
Property tax($730)
Insurance($1,450)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,911
Down payment$57,980
Loan amount$231,920
Monthly payment (P&I)$1,542.97
Annual debt service($18,516)
Annual cash flow$395
Break-even occupancy54.1%

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
Your lake escape awaits! Discover the ultimate blend of relaxation and recreation with this exceptional cabin condo, perfectly situated in the heart of Branson West's sought-after lake and resort community. this meticulously maintained unit offers 2 bedrooms and 2 bathrooms, ideal for families, groups, or a lucrative vacation rental investment. Enjoy unparalleled access to Table Rock Lake and quick and easy access to Silver Dollar City. Whether it boating, swimming, fishing, or simply soaking in the natural beauty, there are endless outdoor adventures are at you door step. The benefits from living at The Village Trail Condos are enjoying the, exercise room, the club house, luxury spa and the community dock and swim deck. Enjoy the true vacation lifestyle without leaving the comfort of your own home. This cozy condo has all the main features of a charming rustic cabin, while having low-maintenance living of a condo. Key features are a robust stone fireplace, hardwood flooring, screened in back deck/porch, and hearty log siding for the exterior. Decorated perfectly for the cabin look and ready for enjoyment, or seamless transition to short-term rental. Come by and see us!

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.