← New analysisCompare properties →
ACTIVEcondovia mls

220 Vacation Lane, Unit 4

Reeds Spring, MO, 65737

3 bd3 ba1,590 sqftBuilt 2025

List price

$450,000

SIMILAR CONSTRUCTION - DRIFTWOOD MLS PHO
Financial analysis

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

Monthly cash flow

-$635

Cap rate

4.7%

Cash-on-cash

-8.5%

DSCR

0.73

Est. annual revenue$49,184
Stays / year67
Property tax($4,500)
Insurance($2,250)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$21,115
Down payment$90,000
Loan amount$360,000
Monthly payment (P&I)$2,395.09
Annual debt service($28,741)
Annual cash flow-$7,626
Break-even occupancy68.6%

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
The open floor plan boasts modern selections including granite countertops, luxury vinyl plank flooring, custom black metal railings, custom built cabinets, modern black lighting/plumbing fixtures, vaulted ceilings, open floor plan, a dramatic shiplap floor to ceiling fireplace and windows galore to be sure you don't miss out on the picturesque views of Table Rock Lake. The exterior gives off some edgy vibes with their sharp, clean lines and bold colors. The community features a swimming pool, pavilion, space for yard games, a children's play area, a rock climbing wall, outdoor fireplace, and 2 boat docks with slips available for purchase! The best part of all is that your grounds maintenance is completely taken care of. All you have to do is come and enjoy the lake and all the Branson, Missouri area has to offer.These units are zoned for nightly rental so they are perfect for investment or just to help pay for that lake home you've always wanted!

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.