← New analysisCompare properties →
ACTIVEcondovia mls

403 Veterans Boulevard

Branson, MO, 65616

12 bd12 ba6,243 sqftBuilt 2024

List price

$1,784,000

Cover Photo
Financial analysis

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

Monthly cash flow

-$4,483

Cap rate

3.4%

Cash-on-cash

-15.1%

DSCR

0.53

Est. annual revenue$130,488
Stays / year67
Property tax($19,776)
Insurance($8,920)
Utilities($3,000)
HOA($0)
Management($26,098)
Maintenance reserve($6,524)
Cleaning($6,023)
Net operating income$60,147
Down payment$356,800
Loan amount$1,427,200
Monthly payment (P&I)$9,495.20
Annual debt service($113,942)
Annual cash flow-$53,795
Break-even occupancy87.2%

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
This 11-unit portfolio offers a turnkey, income-producing opportunity in one of Branson's most in-demand nightly rental locations. The package includes 10 pool-front one-bedroom condos in Building A and one two-bedroom unit positioned directly on Roark Creek. All units are being sold fully furnished with no management restrictions, allowing for immediate operation and flexibility in management strategy.Located within walking distance to Branson Landing and historic downtown, the property consistently attracts strong rental demand driven by its proximity to shopping, dining, and entertainment. The COA provides desirable amenities including indoor and outdoor pools, a large fitness center, and access to the Roark Creek dock, with water, electric, and sewer included in the monthly fee.This portfolio presents a rare opportunity to scale an existing rental footprint in a prime location, with the added benefit of optional owner use when units are not occupied.

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.