← New analysisCompare properties →
ACTIVEcondovia mls

3 Memory Lane, Unit 8

Branson, MO, 65616

3 bd2 ba1,000 sqftBuilt 1990

List price

$179,900

Financial analysis

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

Monthly cash flow

$1,236

Cap rate

14.6%

Cash-on-cash

41.2%

DSCR

2.29

Est. annual revenue$49,184
Stays / year67
Property tax($642)
Insurance($900)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,324
Down payment$35,980
Loan amount$143,920
Monthly payment (P&I)$957.50
Annual debt service($11,490)
Annual cash flow$14,834
Break-even occupancy28.6%

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
Exceptional opportunity to own a mostly furnished 3-bedroom, 2-bathroom condo in the desirable Fall Creek community. The FULL SIZED KITCHEN brings a true residential, homey feel to the space. The main level also features a bright living area where large glass doors open to a private balcony, flooding the room with natural light. Upstairs, a versatile loft leads to the second bedroom and a finished bonus space--currently utilized as a TV room--that can easily serve as a third bedroom. Don't miss the clever bonus nook above the kitchen, ideal for a home office. Turnkey and ready for its next chapter, this property is a perfect fit for a primary residence, vacation getaway, or a lucrative nightly rental.

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.