ACTIVEcondovia mls

403 Veterans Boulevard, Unit F-5

Branson, MO, 65616

1 bd1 ba625 sqftBuilt 1977

List price

$162,500

Financial analysis

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

Monthly cash flow

$93

Cap rate

7.1%

Cash-on-cash

3.4%

DSCR

1.11

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($2,012)

Insurance($813)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$11,490

Down payment$32,500

Loan amount$130,000

Monthly payment (P&I)$864.89

Annual debt service($10,379)

Annual cash flow$1,111

Break-even occupancy51.5%

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

Welcome to your own slice of Branson! This beautifully maintained 1-bedroom, 1-bath condo at Rourke Creek offers stunning water views, an inviting open-concept layout, and a fully furnished interior designed for comfort and style.Perfectly situated within walking distance of Branson Landing and only minutes from the area's most popular attractions, theaters, shopping, and restaurants, this property offers exceptional flexibility as a primary residence, vacation home, or short-term rental investment.Residents and guests enjoy a wide range of resort-style amenities, including indoor and outdoor pools, a fitness center, playground, fishing access, and convenient laundry facilities. Move-in ready and tastefully decorated, this condo provides everything needed to start enjoying the Branson lifestyle immediately.

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.