ACTIVEcondovia mls

429 E Chinquapin Circle, Unit 510

Branson, MO, 65616

1 bd1 ba726 sqftBuilt 1992

List price

$259,000

Financial analysis

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

Monthly cash flow

-$357

Cap rate

4.7%

Cash-on-cash

-8.3%

DSCR

0.74

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($758)

Insurance($1,295)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,262

Down payment$51,800

Loan amount$207,200

Monthly payment (P&I)$1,378.51

Annual debt service($16,542)

Annual cash flow-$4,280

Break-even occupancy68.6%

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

Enjoy lakefront living at its finest in this beautifully maintained 1-bedroom, 1-bath condo on stunning Table Rock Lake. This turn-key, fully furnished unit is ready for you to start enjoying immediately--whether as a full-time residence, weekend getaway, or investment property. Inside, you'll find stylish updates including quartz countertops and durable LVP flooring, and an additional sleeping space in the living room with a built in Murphy bed. Offering both modern appeal and low-maintenance living. The open layout creates a comfortable and inviting space, perfect for relaxing after a day on the water. Step outside and take in the serene lake views, with easy access to everything lake life has to offer--boating, fishing, swimming, and more. Don't miss this opportunity to own your own piece of paradise on Table Rock Lake!

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.