ACTIVEcondovia mls

570 Abby Lane, Unit 3

Branson, MO, 65616

1 bd1 ba570 sqftBuilt 1994

List price

$127,900

Financial analysis

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

Monthly cash flow

$396

Cap rate

10.1%

Cash-on-cash

18.6%

DSCR

1.58

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($760)

Insurance($640)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,915

Down payment$25,580

Loan amount$102,320

Monthly payment (P&I)$680.74

Annual debt service($8,169)

Annual cash flow$4,747

Break-even occupancy39.9%

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

''Walk-in'' NO STEPS! Nicely decorated & furnished ''Turn-Key'' condo being offered for sale (everything you need is already there and conveys to you)! Productive Nightly Rental property. Condo is centrally located with ease of access around town AND to Lake Taneycomo PLUS Table Rock Lake!!

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.