← New analysisCompare properties →
ACTIVEcondovia mls

300 Glory Rd, Bldg 11, Unit 1

Branson, MO, 65616

2 bd2 ba1,513 sqftBuilt 2000

List price

$278,000

300 Glory Rd Bldg 1 Unti 11
Financial analysis

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

Monthly cash flow

$39

Cap rate

6.6%

Cash-on-cash

0.8%

DSCR

1.03

Est. annual revenue$40,150
Stays / year67
Property tax($1,478)
Insurance($1,390)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,222
Down payment$55,600
Loan amount$222,400
Monthly payment (P&I)$1,479.63
Annual debt service($17,756)
Annual cash flow$466
Break-even occupancy53.9%

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
FULLY FURNISHED, GOLF FRONT VILLA. Located in the heart of downtown Branson, sits this newly updated open layout floor plan, with 2 bed, 2 bath, beautiful crown molding, a natural stone fireplace, an enclosed heated/cooled sunroom, and a 'sit & relax' outdoor patio. Welcome to ''The Legacy'' at Thousand Hills. Sit on the back patio and enjoy the views of this premium location. Just around the corner from the Branson 76 strip with shows, shopping and spectacular restaurants. 10 minutes to ''The Landing'' ''Downtown Branson'' & ''Lake Taneycomo''. The owners have meticulously updated and maintained their home with ''Pride Of Ownership''. FEATURES THAT ARE INCLUDED AND STAY WITH THE PURCHASE OF THE CONDO ARE AS FOLLOWS: - NEW HVAC- NEW water heater- NEW luxury vinyl waterproof planks - NEW garbage disposal- NEW dining room transom window- NEW freshly painted walls through out- NEW light fixture in dining room- NEW ceiling fan in living room.- NEW Washer & Dryer- ALL kitchen appliances stay.- ALL decor & furniture.- ALL Pots, Pans, & dishes.- ALL sheets & a selection of blankets.Owners have enjoyed the clubhouse and indoor pool, and you can too. This is an amazing, perfected condo and won't last long. Call your Realtor today for a showing before it's gone. NO NIGHTLY RENTALS ALLOWED IN GOLF VILLAS BUILDING 10,11 & 12.

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.