← New analysisCompare properties →
ACTIVEcondovia mls

3109 S Vineyards Terrace, Unit 3

Branson, MO, 65616

3 bd2 ba1,173 sqftBuilt 2021

List price

$279,900

3003_n_vineyards_ter_drone_015
Financial analysis

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

Monthly cash flow

$583

Cap rate

8.9%

Cash-on-cash

12.5%

DSCR

1.39

Est. annual revenue$49,184
Stays / year67
Property tax($1,587)
Insurance($1,400)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,879
Down payment$55,980
Loan amount$223,920
Monthly payment (P&I)$1,489.75
Annual debt service($17,877)
Annual cash flow$7,002
Break-even occupancy42.5%

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
Welcome to Vineyards Terrace where opportunity meets effortless Ozark living! This beautifully maintained 3-bedroom, 2-bath walk-in condo offers the perfect blend of comfort, convenience, and investment potential.Step inside to an open and airy layout designed for easy living and entertaining. The kitchen flows seamlessly into the dining and living spaces, creating a warm and functional environment whether you're hosting guests or enjoying a quiet evening at home. One of the standout features is the true walk-in access with no stairs making this unit especially appealing for both owners and vacation renters.Unlike many in the area, this condo has never been used as a nightly rental, giving you a clean slate to make it your own whether that's a full-time residence, a personal getaway, or a high-demand income-producing property. This property comes fully furnished!Enjoy peaceful moments outdoors while soaking in the beauty of the Ozarks, all while being just minutes from Table Rock Lake, Silver Dollar City, and the heart of Branson's entertainment district. The location alone makes this a strong contender for consistent rental activity.If you've been searching for a property that offers flexibility, location, and income potential, this one truly checks all the boxes.

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.