← New analysisCompare properties →
ACTIVEcondovia mls

3111 S Vineyards Terrace, Unit 6

Branson, MO, 65616

4 bd3 ba1,721 sqftBuilt 2021

List price

$385,000

Fully Furnished Condo
Financial analysis

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

Monthly cash flow

$349

Cap rate

7.5%

Cash-on-cash

5.4%

DSCR

1.17

Est. annual revenue$58,218
Stays / year67
Property tax($3,935)
Insurance($1,925)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$28,781
Down payment$77,000
Loan amount$308,000
Monthly payment (P&I)$2,049.13
Annual debt service($24,590)
Annual cash flow$4,191
Break-even occupancy48.9%

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
HIGH-INCOME PERFORMER! POOL VIEW! Rare 4-bedroom layout! This turnkey condo at Vineyards Terrace Condominiums delivers with over 1,700+ SqFt, 4 bedrooms, 3 bathrooms, and a hard-to-find two living space setup perfect for large groups, vacationers, or full-time living. The main level features 3 bedrooms, 2 bathrooms, a spacious living room, and kitchen, while the upstairs offers an additional living area with a fun poker nook, private bedroom, and full bathroom for added privacy and entertainment space. Built in 2021 and move-in ready, this well-maintained condo has already proven itself generating $58,000 in revenue in 2025. This is an outstanding investment opportunity! Enjoy peaceful pool views and access to the community pool, plus an unbeatable location with quick access to Silver Dollar City, State Park Marina on Table Rock Lake, Hwy 76, and Branson's convenient backroads leading to all the area attractions. Whether you're looking for a vacation getaway, full-time residence, or income-producing property, this one checks every box. Opportunities like this don't last long--schedule your showing today!

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.