ACTIVEcondovia mls

3002 N Vineyards Terrace Terrace, Unit 4

Branson, MO, 65616

3 bd2 ba1,136 sqftBuilt 2023

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60306439

List price

$285,000

$251/sqft

Listing description

Vineyards Condominiums - Where Modern Luxury Meets Vacation Vibes! Welcome to this stunning 2023-built condo, nestled in the heart of Branson! Whether you're looking for a high-performing income-producing vacation rental, a dreamy vacation home, or your everyday escape, this turn-key gem checks every box. Step inside to upscale, modern finishings and stylish decor -- completely furnished and ready for its next savvy investor or adventure-loving owner. Enjoy breathtaking views of the glittering lights along the iconic 76 Strip and Ferris Wheel right from your window! Perfectly located just minutes from Silver Dollar City, entertainment, shopping, dining, and all of Branson's top attractions, this condo is as cute as a button and as smart as a portfolio upgrade. Don't miss your chance to own a slice of Branson paradise!

Financial analysis

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

Monthly cash flow

-$450

Cap rate

4.5%

Cash-on-cash

-9.5%

DSCR

0.70

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$39,595

Stays / year58

Property tax($2,209)

Insurance($1,425)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($3,420)

Management($7,919)

Maintenance reserve($1,980)

Cleaning($5,256)

Lodging / tourism tax($1,584)

Total operating expenses($26,792)

Net operating income$12,803

Down payment$57,000

Loan amount$228,000

Monthly payment (P&I)$1,516.89

Annual debt service($18,203)

Annual cash flow-$5,400

Break-even occupancy59.3%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.