← New analysisCompare properties →
ACTIVEcondovia mls

2910 &3112 Vineyards Parkway / Terrace, Unit 1 & Unit 4

Branson, MO, 65616

7 bd5 ba2,896 sqftBuilt 2021

List price

$640,000

3112 Vineyards Terrace Next to Pool
Financial analysis

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

Monthly cash flow

$688

Cap rate

7.7%

Cash-on-cash

6.5%

DSCR

1.20

Est. annual revenue$85,319
Stays / year67
Property tax($2,640)
Insurance($3,200)
Utilities($3,000)
HOA($0)
Management($17,064)
Maintenance reserve($4,266)
Cleaning($6,023)
Net operating income$49,127
Down payment$128,000
Loan amount$512,000
Monthly payment (P&I)$3,406.35
Annual debt service($40,876)
Annual cash flow$8,251
Break-even occupancy47.2%

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
Investment Portfolio Package Opportunity! Now offering 2910 Vineyards Parkway Unit 1 and 3112 S Vineyards Terrace Unit 4 as a bundled investment opportunity in the heart of Branson's thriving vacation rental market. These fully furnished, Vacation Rental Approved units are located in the highly desirable Vineyards developments--just minutes from Table Rock Lake, Silver Dollar City, and the 76 Strip. Each unit offers spacious living, modern finishes, and turnkey readiness for nightly rental income or extended stay guests. Whether you're a seasoned investor looking to expand your STR portfolio or entering the Branson market for the first time, this package delivers immediate cash-flow potential with proven rental history.Secure two units, one investment strategy, and endless upside. Schedule a showing today to explore this rare opportunity to own in one of Branson's most sought-after rental communities.

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.