ACTIVEcondovia mls

26 Sinatra Court, Unit 1

Branson West, MO, 65737

2 bd2 ba809 sqftBuilt 1985

List price

$180,500

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

11.0%

Cash-on-cash

22.9%

DSCR

1.72

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($404)

Insurance($903)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,783

Down payment$36,100

Loan amount$144,400

Monthly payment (P&I)$960.70

Annual debt service($11,528)

Annual cash flow$8,255

Break-even occupancy36.1%

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

This beautifully maintained 2-bedroom, 2-bath condominium offers the perfect blend of comfort, convenience, and investment potential. Step inside to an inviting open-concept layout featuring a spacious kitchen complete with all appliances--ideal for entertaining or relaxing after a day at the lake. Enjoy access to exceptional community amenities including two swimming pools, a playground, picnic areas, basketball court, scenic walking trails, and a private catch-and-release lake--perfect for enjoying the outdoors right at your doorstep. The COA dues provide outstanding value, covering cable, water, sewer, trash, street maintenance, and snow removal, making ownership easy and hassle-free. Ideally located just 1 mile from Silver Dollar City and minutes from Table Rock Lake, this property is perfectly suited as a nightly rental, weekend getaway, or full-time residence. Don't miss this opportunity to own a piece of the Ozarks in one of the area's most desirable 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.