ACTIVEcondovia mls

2800 Green Mountain Drive Drive, Unit 111

Branson, MO, 65616

2 bd2 ba1,247 sqftBuilt 1998

List price

$189,900

Financial analysis

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

Monthly cash flow

$525

Cap rate

9.7%

Cash-on-cash

16.6%

DSCR

1.52

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,714)

Insurance($950)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,427

Down payment$37,980

Loan amount$151,920

Monthly payment (P&I)$1,010.73

Annual debt service($12,129)

Annual cash flow$6,298

Break-even occupancy40.6%

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

Ready to rent - or live in - a Re-Modeled 2 bed/ 2 Bath condo in Branson MO over 1200 sq ft with a killer covered/screened in Patio. Walk- out to ground level. Pool is right in front of the unit. View is of the golf course. These condos are close to the middle of the famous 76 Strip. You can manage your own rental or use Thousand Hills Vacation Management.A Great Income producing property- the work has been done and ready for you to rent. There is a lock-out bedroom unit for variety in rental options. Both have walk-in shower stalls.

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.