← New analysisCompare properties →
ACTIVEcondovia mls

200 Glory Road, Unit D3

Branson, MO, 65616

2 bd2 ba1,435 sqftBuilt 2001

Listing courtesy of Keller Williams Tri-Lakes - WP · (417) 336-4999 · MLS# SOM60313864

List price

$247,500

$172/sqft

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.
Financial analysis

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

Monthly cash flow

-$920

Cap rate

1.9%

Cash-on-cash

-22.3%

DSCR

0.30

Est. annual revenue$28,207
Stays / year58
Property tax($2,250)
Insurance($1,238)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,810)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($23,434)
Net operating income$4,774
Down payment$49,500
Loan amount$198,000
Monthly payment (P&I)$1,317.30
Annual debt service($15,808)
Annual cash flow-$11,034
Break-even occupancy83.9%

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.

IDX & copyright information