ACTIVEcondovia mls

272 Valencia Road, Unit 2

Branson, MO, 65616

2 bd2 ba960 sqftBuilt 1986

List price

$179,000

Financial analysis

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

Monthly cash flow

$704

Cap rate

11.1%

Cash-on-cash

23.6%

DSCR

1.74

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($316)

Insurance($895)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,879

Down payment$35,800

Loan amount$143,200

Monthly payment (P&I)$952.71

Annual debt service($11,433)

Annual cash flow$8,447

Break-even occupancy35.7%

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

Reduced $5,900 for fast sale! Must see! Owner will look at all offers. 2 Bedroom, 2 Bathroom Beautiful Unit with Boat Slip included in Price! No Rentals Allowed. Showcase Unit, Custom Bunk Beds, Pool, Patio, Ground Level Unit. Must See! Won't Last. Can purchase furniture for additional $.

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.