ACTIVEcondovia mls

189 Avondale Drive, Unit 6

Branson, MO, 65616

2 bd2 ba1,177 sqftBuilt 1992

List price

$185,000

Financial analysis

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

Monthly cash flow

$344

Cap rate

8.6%

Cash-on-cash

11.2%

DSCR

1.35

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,525)

Insurance($925)

Utilities($3,000)

HOA($2,700)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$15,940

Down payment$37,000

Loan amount$148,000

Monthly payment (P&I)$984.65

Annual debt service($11,816)

Annual cash flow$4,124

Break-even occupancy45.6%

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

2 BR 2 BA WALK IN LEVEL CONDO. HANDICAP RAMP TO THIS UNIT SO IT IS PERFECT FOR THE PERSON WHO WANTS ''NO STAIRS''. CONDO #5 NEXT DOOR IS ALSO ON THE MARKET AND WOULD MAKE IT VERY CONVENIENT FOR LARGE GROUPS TO BE SIDE BY SIDE ON NIGHTLY RENTAL.

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.