← New analysisCompare properties →
ACTIVEcondovia mls

3008 N Vineyards Terrace, Unit 2

Branson, MO, 65616

3 bd2 ba1,179 sqftBuilt 2023

List price

$269,000

Financial analysis

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

Monthly cash flow

$554

Cap rate

8.9%

Cash-on-cash

12.4%

DSCR

1.39

Est. annual revenue$49,184
Stays / year67
Property tax($2,690)
Insurance($1,345)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,830
Down payment$53,800
Loan amount$215,200
Monthly payment (P&I)$1,431.73
Annual debt service($17,181)
Annual cash flow$6,650
Break-even occupancy43.1%

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
Turn-key opportunity in a prime Branson location! This 3 bed, 2 bath lower-level condo in Vineyards Terrace is ready for you to enjoy as a vacation home, or it's investment-ready and designed for today's vacation market. Maybe you can enjoy the benefits of both! Located in a newer 2023 development, this practically new unit features trendy decor and fun modern touches. The private patio with hot tub is a dream! Owners and guests will also enjoy access to a community outdoor pool for added resort appeal. The location is a major advantage--minutes to Silver Dollar City, Table Rock State Park Marina, Highway 76 entertainment, and convenient backroad routes to all the top Branson attractions. Whether you're building your portfolio or securing a personal getaway that earns income, this checks the boxes for location, condition, and rental appeal. Opportunities this clean and this well-positioned do not last long--schedule your showing today before someone else grabs it!

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.