ACTIVEcondovia mlsPortfolio · 2 units

201 Prairie Dunes Drive, Unit 1307/1308

Branson, MO, 65616

3 bd3 ba1,733 sqftBuilt 2007

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60333807

List price

$309,000

$178/sqft

Listing description

PROVEN, TURNKEY VACATION RENTAL at Prairie Dunes in Branson Hills! Guests know this 1,735 sq ft, 3 bed / 3 bath, 3rd-floor condo as ''Treetops Retreat'' -- and they keep coming back: 142 Vrbo reviews, a perfect 10/10 ''Loved by Guests'' score, Top 10% in the Branson area, and 100% of couples rating it a 10. Sleeps 8 across two king master suites (one with its own kitchenette and a private balcony with workspace nook), a queen third bedroom, and a new queen gel-mattress sofa sleeper in the family room. Jetted tub plus walk-in showers in all three baths. The wide-open floor plan connects a huge cook's kitchen with island seating to the dining and living areas and out to two private balconies overlooking the Ozark treetops -- perfect for morning coffee or sunset. Four flat-screen TVs including a 65'' smart TV, in-unit laundry, new hot water heater, updated lighting and fresh furnishings throughout. Single-level, No stairs and friendly design with wide doorways, elevator and parking-lot ramp; outdoor seasonal pool. Only 1 mile to US-65, 1/2 mile to the Branson RecPlex/AquaPlex, 1 mile to Branson Hills Golf Club (Missouri's #1-ranked course), and under a mile to Walmart, Target and Aldi -- with Silver Dollar City, Table Rock Lake and Branson Landing all 12 minutes or less. Quiet, peaceful setting. Sold fully furnished and stocked; rental history available to qualified buyers upon request. Twin unit 1301/1302 is available just steps down the breezeway -- own both for a rare same-floor two-unit rental package.

This is a portfolio listing — 2 units sold as one block

The list price, bedrooms, and square footage shown are totals across the whole block, so the single-unit cash-flow projection and AI score don't describe a buyable asset here. Individual units in this building may also be listed separately — browse them on the properties page, or ask Sydney to underwrite the block.

Financial analysis

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

Monthly cash flow

-$1,404

Cap rate

0.9%

Cash-on-cash

-27.3%

DSCR

0.15

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$35,040

Stays / year58

Property tax($5,190)

Insurance($1,545)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($7,840)

Management($7,008)

Maintenance reserve($1,752)

Cleaning($5,256)

Lodging / tourism tax($1,402)

Total operating expenses($32,153)

Net operating income$2,887

Down payment$61,800

Loan amount$247,200

Monthly payment (P&I)$1,644.63

Annual debt service($19,736)

Annual cash flow-$16,849

Break-even occupancy89.2%

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

This is a portfolio listing of 2 units sold as one block, so a single-unit score doesn't apply. Ask Sydney to underwrite the block, or open an individual unit to score it on its own.

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.