← New analysisCompare properties →
ACTIVEcondovia mls

2951 Vineyards Parkway, Unit 3

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

List price

$192,000

2951 Vineyards Pkwy 3 - Building Front
Financial analysis

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

Monthly cash flow

$1,026

Cap rate

12.8%

Cash-on-cash

32.0%

DSCR

2.00

Est. annual revenue$49,184
Stays / year67
Property tax($2,335)
Insurance($960)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,570
Down payment$38,400
Loan amount$153,600
Monthly payment (P&I)$1,021.90
Annual debt service($12,263)
Annual cash flow$12,307
Break-even occupancy33.1%

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
WOW! Take a Look at This GORGEOUS, FULLY FURNISHED, Active, Turn-Key Nightly Rental Vineyards Condo, Located in One of the Most Desired Locations for Close Proximity to All the Branson Fun.....Close to Silver Dollar City, The Branson Strip, Table Rock Lake, Moonshine Beach, and So Much More.....Enjoy this Peaceful Setting While Being Oh So Convenient to Everything You Want To Do! Top Corner Condo Where You'll Enjoy Peace & Quiet with No One Above You! You'll Love the Tasteful Updates & Furnishings and Notice How Meticulously Cared For & Clean This Condo Is. This Condo Features Granite Countertops, Stainless Appliances, Luxury Vinyl Plank Flooring, Ceiling Fans Throughout, and So Much More! You'll Enjoy Your Morning Coffee & Evening Gatherings on the Private Deck. At The Vineyards, You'll Also Love Relaxing & Playing in the Sparkling Pool & Cooking Out on the BBQ Grills. This Unit is a Guest Favorite and Would Be a Great Beginning to or Addition to Your Investment Portfolio. The Affordable Dues Contribute to a Profitable Investment, PLUS You Can Self-Manage or Utilize the Property Management of Choice! Of course, This Unit Would Also Make a Great Vacation Home or Long Term Rental as Well. Take a Look for Yourself TODAY!

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.