← New analysisCompare properties →
ACTIVEcondovia mls

200 S Sycamore Street, Unit 1114

Branson, MO, 65616

1 bd1 ba403 sqftBuilt 2008

List price

$114,000

1-web-or-mls-DJI_0797
Financial analysis

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

Monthly cash flow

$435

Cap rate

11.0%

Cash-on-cash

22.9%

DSCR

1.72

Est. annual revenue$31,116
Stays / year67
Property tax($1,243)
Insurance($570)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,502
Down payment$22,800
Loan amount$91,200
Monthly payment (P&I)$606.76
Annual debt service($7,281)
Annual cash flow$5,221
Break-even occupancy38.4%

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
Prime Investment Opportunity - Luxury Penthouse at the Branson Hilton.Discover elevated living with this beautifully furnished 11th-floor studio penthouse, perfectly situated at the Branson Hilton. Ideal as a vacation rental, this upscale unit offers sweeping views of Branson, Lake Taneycomo and effortless access to the city's premier attractions. Guests and owners alike will enjoy premium amenities, including indoor and outdoor pools, a modern fitness center, and convenient onsite dining. Located just steps from the lively Branson Landing, you're never far from top-tier shopping, dining, and entertainment. Professionally managed by Hilton Hotels, this unit allows owners up to 21 days of personal use annually--making it both a smart investment and a luxurious retreat. Don't miss out--contact us today to learn more about this exceptional nightly rental opportunity!

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.