← New analysisCompare properties →
ACTIVEcondovia mls

201 Prairie Dunes Drive, Unit 1105

Branson, MO, 65616

2 bd2 ba1,248 sqftBuilt 2007

List price

$238,000

BRANSON HILLS VACATION RENTAL
Financial analysis

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

Monthly cash flow

$83

Cap rate

6.8%

Cash-on-cash

2.1%

DSCR

1.07

Est. annual revenue$40,150
Stays / year67
Property tax($3,700)
Insurance($1,190)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,200
Down payment$47,600
Loan amount$190,400
Monthly payment (P&I)$1,266.74
Annual debt service($15,201)
Annual cash flow$999
Break-even occupancy52.7%

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
Welcome to your next great investment -- or your personal slice of Ozarks paradise. Why not both?This fully-furnished two-bedroom, two-bathroom vacation rental condo is ready to roll from day one. No management restrictions means you call the shots on how, when, and to whom you rent. That's freedom, folks, and it looks pretty good from up here -- especially with those stunning Ozarks views greeting you every single morning.Walk-in access makes hauling luggage (or groceries from your very nearby Wal-Mart and Target runs) a total breeze. When you're not soaking in the scenery from your own private retreat, take a dip in the community pool and pretend you're on a permanent vacation. Honestly, it's not that far from the truth.Location is everything, and this one nails it. You're right by the Branson Hills Golf Course, the Branson Recreation Center, Social Birdy, Starbucks and more dining options than your appetite can handle. Craving the full Branson experience? The famous strip is just a hop, skip, and a jump away -- packed with world-class entertainment, shopping, and enough neon to make Vegas a little jealous. Want something a bit more laid-back? Branson Landing and Historic Downtown Branson deliver all the charm and character you could ask for.Whether you're looking for a revenue-generating rental property or a cozy home base for your Ozarks adventures, this condo checks every box.Pack your bags -- vacation mode is officially calling your name.2025 gross revenue - $33,576

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.