ACTIVEcondovia mls

403 Veterans Boulevard, Unit F-21

Branson, MO, 65616

1 bd1 ba625 sqftBuilt 1986

Listing courtesy of Keller Williams Realty Elevate · (417) 623-9900 · MLS# SOM60326066

List price

$162,500

$260/sqft

Listing description

Welcome to your own slice of Branson! This beautifully maintained 1-bedroom, 1-bath condo at Rourke Creek offers stunning water views, an inviting open-concept layout, and a fully furnished interior designed for comfort and style.Perfectly situated within walking distance of Branson Landing and only minutes from the area's most popular attractions, theaters, shopping, and restaurants, this property offers exceptional flexibility as a primary residence, vacation home, or short-term rental investment.Residents and guests enjoy a wide range of resort-style amenities, including indoor and outdoor pools, a fitness center, playground, fishing access, and convenient laundry facilities. Move-in ready and tastefully decorated, this condo provides everything needed to start enjoying the Branson lifestyle immediately.

Financial analysis

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

Monthly cash flow

-$791

Cap rate

0.5%

Cash-on-cash

-29.2%

DSCR

0.09

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$21,900

Stays / year58

Property tax($2,012)

Insurance($813)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($3,576)

Management($4,380)

Maintenance reserve($1,095)

Cleaning($5,256)

Lodging / tourism tax($876)

Total operating expenses($21,008)

Net operating income$892

Down payment$32,500

Loan amount$130,000

Monthly payment (P&I)$864.89

Annual debt service($10,379)

Annual cash flow-$9,487

Break-even occupancy92.2%

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.