← New analysisCompare properties →
ACTIVEcondovia mls

127 Vixen Circle, Unit K

Branson, MO, 65616

2 bd2 ba1,023 sqftBuilt 1994

List price

$167,500

DSC_6004
Financial analysis

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

Monthly cash flow

$538

Cap rate

10.2%

Cash-on-cash

19.3%

DSCR

1.60

Est. annual revenue$40,150
Stays / year67
Property tax($698)
Insurance($838)
Utilities($3,000)
HOA($2,400)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,155
Down payment$33,500
Loan amount$134,000
Monthly payment (P&I)$891.51
Annual debt service($10,698)
Annual cash flow$6,457
Break-even occupancy40.3%

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
Wonderful penthouse condominium located in the very desirable Foxpointe Condominium complex. Comes fully furnished with linens, dishes, and kitchen supplies. Just bring your clothes! This lightly used condo has a 2 year old Air conditioner. Deck faces south overlooking the wooded area across the road. This would make a great residence or a turn-key second home.

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.