← New analysisCompare properties →
ACTIVEcondovia mls

5 Woodpecker Lane, Unit 2

Branson, MO, 65616

2 bd2 ba864 sqftBuilt 1993

List price

$229,000

view
Financial analysis

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

Monthly cash flow

$350

Cap rate

8.2%

Cash-on-cash

9.2%

DSCR

1.29

Est. annual revenue$40,150
Stays / year67
Property tax($1,122)
Insurance($1,145)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,823
Down payment$45,800
Loan amount$183,200
Monthly payment (P&I)$1,218.83
Annual debt service($14,626)
Annual cash flow$4,197
Break-even occupancy45.4%

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
OPEN HOUSE! ! MONDAY JUNE 8TH -11AM TO WATERFRONT CONDO! WALK TO THE LAKE RIGHT BEHIND THE CONDO! Watch the video! Great Location about 5 MINUTES FROM SILVER DOLLAR CITY or the MARINA at Indian Point. Please see the LIST OF UPGRADES made in 2024 included in the photos among which is a new AC unit, new furniture, dishes, fixtures and more!.. Oh yes! 3 new smart TVs! Relax on your covered back porch near the lake and woods and cook out on the new electric grill. This is an income producing property, but you are allowed to live there if you like. About fifteen minutes to the 76 Strip in Branson! This is a highly sought after area for rentals, and this condo is truly turnkey with no work for you to do! I just put the end of the year bookings and financials in the photos.

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.