← New analysisCompare properties →
ACTIVEcondovia mls

3103 S Vineyards Terrace, Unit 4

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2021

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60316495

List price

$274,000

2% price cut$279,000

$239/sqft

Listing description
Craving a getaway that pays you back? This three-bedroom, two-bathroom condo delivers exactly that, blending everyday comfort with a sprinkle of vacation magic that never quite fades.Fully furnished and completely ready to go, this walk-in gem skips the tedious parts entirely. There's no dragging sofas up stairwells, no deciphering assembly instructions, and no rogue screws hiding in the carpet. Simply unlock the door, drop your bags, and settle in. Already established as a vacation rental, it happily serves as a savvy income stream, a personal home base, or an easy blend of both.The layout hits that sweet spot between roomy and cozy, with modern updates giving everything a polished, current feel. Three bedrooms leave plenty of space for family, friends, and the occasional guest who mysteriously loses track of checkout time. When the sun climbs high, the outdoor pool beckons, ready to cool off swimmers and impress guests in equal measure.Then there's the location, which practically sells itself. You're mere minutes from the famous Highway 76 Strip, that dazzling ribbon of shopping, dining, and entertainment that rarely takes a breath. Prefer nature's version of excitement? About ten minutes away, Table Rock Lake State Park serves up a swim beach, boat launch, boat and slip rentals, a marina store, restaurants, a campground, breezy pavilions, and plenty more.Whether you're chasing returns or simply chasing relaxation, this condo checks every box. Schedule your showing before someone else claims it!
Financial analysis

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

Monthly cash flow

-$625

Cap rate

3.6%

Cash-on-cash

-13.7%

DSCR

0.57

Est. annual revenue$34,339
Stays / year58
Property tax($1,877)
Insurance($1,370)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,180)
Management($6,868)
Maintenance reserve($1,717)
Cleaning($5,256)
Lodging / tourism tax($1,374)
Total operating expenses($24,342)
Net operating income$9,998
Down payment$54,800
Loan amount$219,200
Monthly payment (P&I)$1,458.34
Annual debt service($17,500)
Annual cash flow-$7,502
Break-even occupancy66.8%

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