← New analysisCompare properties →
ACTIVEcondovia mls

13 Woodpecker Lane, Unit 1

Branson, MO, 65616

2 bd2 ba938 sqftBuilt 1994

List price

$199,900

11-web-or-mls-HWJ02131
Financial analysis

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

Monthly cash flow

$150

Cap rate

7.3%

Cash-on-cash

4.5%

DSCR

1.14

Est. annual revenue$40,150
Stays / year67
Property tax($1,028)
Insurance($1,000)
Utilities($3,000)
HOA($4,500)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$14,562
Down payment$39,980
Loan amount$159,920
Monthly payment (P&I)$1,063.95
Annual debt service($12,767)
Annual cash flow$1,795
Break-even occupancy50.9%

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
** PRICE REDUCED** So close to Silver Dollar City, you can see the rollercoasters and hear the Train, from this beautiful 2 bedroom, 2-bathroom lakeside condo. This condo is perfect for nightly rental, or family fun. Or both, you are in charge. This condo comes turnkey, fully furnished. The king size master suite has a sliding glass door out to the large back deck. Double size bunkbeds in the second bedroom, makes plenty room for the kido's. The large living area is comfortable, and bright with its large slider to the back deck. The deck has steps down to a nice grassy area, just steps away from the lake. The trials & waterfalls are right out the backdoor.

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.