← New analysisCompare properties →
ACTIVEcondovia mls

2700 Green Mountain Drive, Unit 1

Branson, MO, 65616

2 bd2 ba1,239 sqftBuilt 1992

List price

$219,900

CONDO WALK-IN
Financial analysis

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

Monthly cash flow

$176

Cap rate

7.3%

Cash-on-cash

4.8%

DSCR

1.15

Est. annual revenue$40,150
Stays / year67
Property tax($1,730)
Insurance($1,100)
Utilities($3,000)
HOA($2,100)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,161
Down payment$43,980
Loan amount$175,920
Monthly payment (P&I)$1,170.40
Annual debt service($14,045)
Annual cash flow$2,116
Break-even occupancy50.2%

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
WALK-IN NEED I SAY MORE!!!! NIGHTLY RENTAL. REDUSED $3,000.00. Booked, must call agent to schedule to show around bookings. Close to golf course, shopping, restaurants, and shows.

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.