ACTIVEcondovia mls

24 Village Trail, Unit 2

Branson, MO, 65616

2 bd2 ba1,118 sqftBuilt 2003

Listing courtesy of BFRealty · (417) 294-1162 · MLS# SOM60320143

List price

$284,900

2% price cut$289,900

$255/sqft

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!

Financial analysis

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

Monthly cash flow

-$1,215

Cap rate

1.3%

Cash-on-cash

-25.6%

DSCR

0.20

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,908

Stays / year58

Property tax($2,849)

Insurance($1,425)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($5,220)

Management($5,782)

Maintenance reserve($1,445)

Cleaning($5,256)

Lodging / tourism tax($1,156)

Total operating expenses($25,293)

Net operating income$3,615

Down payment$56,980

Loan amount$227,920

Monthly payment (P&I)$1,516.36

Annual debt service($18,196)

Annual cash flow-$14,581

Break-even occupancy93.8%

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.