← New analysisCompare properties →
ACTIVEcondovia mls

118 W Hensley Street, Unit B

Branson, MO, 65616

2 bd2 ba1,148 sqftBuilt 1983

List price

$169,000

28-web-or-mls-DJI_0831aa
Financial analysis

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

Monthly cash flow

$724

Cap rate

11.5%

Cash-on-cash

25.7%

DSCR

1.80

Est. annual revenue$40,150
Stays / year67
Property tax($764)
Insurance($845)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,481
Down payment$33,800
Loan amount$135,200
Monthly payment (P&I)$899.49
Annual debt service($10,794)
Annual cash flow$8,687
Break-even occupancy35.2%

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
Cozy & Convenient Condo Living at 118 W Hensley! Discover comfort and convenience in this charming 2-bedroom, 2-bath condo with 1,148 sq. ft. of living space. You'll love the easy access -- only seven steps from your car down to the front door! Step inside to a spacious living and dining area centered around a wood-burning fireplace, perfect for relaxing evenings at home. The kitchen features stainless steel appliances, a garden window over the sink, a serve-over bar, and a dedicated coffee nook -- ideal for your morning routine. Refrigerator and washer/dryer are included, making this home move-in ready. Enjoy the outdoors from your screened-in patio, accessible from both the living room and primary bedroom. There's also patio storage, a 1-car carport, and extra guest parking close by. Nestled in a quiet area, this cozy condo offers the best of easy living -- with mail delivered right to your very own mailbox just steps from your front door. Fantastic location! Situated in downtown Branson near Dick's 5 & Dime, beautiful Lake Taneycomo, and Branson Landing -- you'll be close to shopping, dining, and all the local charm Branson has to offer. Come see why 118 W Hensley feels like home the moment you walk in!

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.