← New analysisCompare properties →
ACTIVEcondovia mls

280 Woodland Drive W, Unit 23-1d

Branson, MO, 65616

3 bd2 ba1,763 sqftBuilt 1995

List price

$189,900

IMG_6283
Financial analysis

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

Monthly cash flow

$827

Cap rate

11.6%

Cash-on-cash

26.1%

DSCR

1.82

Est. annual revenue$49,184
Stays / year67
Property tax($1,267)
Insurance($950)
Utilities($3,000)
HOA($3,600)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$22,049
Down payment$37,980
Loan amount$151,920
Monthly payment (P&I)$1,010.73
Annual debt service($12,129)
Annual cash flow$9,920
Break-even occupancy37.3%

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
*****Home being sold As-Is****Investor / Handyman special!! Home needs work and is priced to sell. It is getting a brand-new deck via the HOA. It also has a new hot water heater and a 2-car garage. Home has beautiful views of Lake Taneycomo! Amenities include a clubhouse and outdoor pool. Seller will make no repairs.

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.