← New analysisCompare properties →
ACTIVEcondovia mls

26 Sinatra Court, Unit 1

Branson West, MO, 65737

2 bd2 ba809 sqftBuilt 1985

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60319232

List price

$180,500

$223/sqft

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!
Financial analysis

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

Monthly cash flow

-$494

Cap rate

3.1%

Cash-on-cash

-16.4%

DSCR

0.49

Est. annual revenue$28,207
Stays / year58
Property tax($1,805)
Insurance($903)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,300)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($22,604)
Net operating income$5,604
Down payment$36,100
Loan amount$144,400
Monthly payment (P&I)$960.70
Annual debt service($11,528)
Annual cash flow-$5,925
Break-even occupancy67.3%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information