ACTIVEcondovia mls

2951 Vineyards Parkway, Unit 3

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

Listing courtesy of Alexander Realty, Inc. · (636) 947-1110 · MLS# SOM60317529

List price

$189,000

2% price cut$192,000

$165/sqft

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!

Financial analysis

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

Monthly cash flow

-$201

Cap rate

5.1%

Cash-on-cash

-6.4%

DSCR

0.80

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,339

Stays / year58

Property tax($2,335)

Insurance($945)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($3,180)

Management($6,868)

Maintenance reserve($1,717)

Cleaning($5,256)

Lodging / tourism tax($1,374)

Total operating expenses($24,674)

Net operating income$9,665

Down payment$37,800

Loan amount$151,200

Monthly payment (P&I)$1,005.94

Annual debt service($12,071)

Annual cash flow-$2,407

Break-even occupancy54.0%

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.