ACTIVEcondovia mls

200 Glory Road, Unit D3

Branson, MO, 65616

2 bd2 ba1,435 sqftBuilt 2001

List price

$250,000

Financial analysis

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

Monthly cash flow

$135

Cap rate

7.0%

Cash-on-cash

3.3%

DSCR

1.10

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,250)

Insurance($1,250)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$17,590

Down payment$50,000

Loan amount$200,000

Monthly payment (P&I)$1,330.60

Annual debt service($15,967)

Annual cash flow$1,623

Break-even occupancy51.3%

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

Refined, turnkey, and ideally located, this custom WALK IN two-bedroom, two-bath luxury condo with elevated ceilings at The Grand Legacy of Thousand Hills offers an exceptional blend of upscale finishes, thoughtful upgrades, and walk-to-everything convenience in the heart of Branson.Designed with comfort and quality in mind, the condo features a fireplace, extensive custom improvements and newer major systems, including new backside windows, plantation shutters with custom blinds, custom kitchen cabinetry, a newer HVAC system and hot water heater, top-grade Whirlpool stainless steel appliances, crown molding, fresh interior paint, and high-end luxury vinyl plank flooring throughout. Every detail reflects pride of ownership and a commitment to low-maintenance, modern living.The generously sized kitchen is both stylish and functional, offering bar seating ideal for entertaining or casual mornings. An enclosed sunroom extends the living space and provides a relaxing setting with golf course views of Thousand Hills, perfect for unwinding or hosting guests.Offered fully furnished, including the fully adjustable king size bed in primary bedroom, and truly turnkey! This condo has been both owner-used and part of the Thousand Hills Vacation Rental Program. Vacation rentals are approved with no management restrictions, making it equally suited for a luxury second home, full-time residence, or income-producing property.Residents and guests enjoy access to an indoor pool, sports courts, and a community center, all just steps away--along with immediate proximity to Thousand Hills Golf Course and Branson's premier dining, shopping, and entertainment venues.With its custom finishes, flexible use, resort-style amenities, and unbeatable location, this condo offers a rare opportunity to enjoy elevated living while maintaining strong investment potential.

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.