ACTIVEcondovia mls

403 Veterans Boulevard, Unit 6

Branson, MO, 65616

1 bd1 ba625 sqftBuilt 1986

List price

$164,000

Financial analysis

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

Monthly cash flow

$84

Cap rate

7.0%

Cash-on-cash

3.1%

DSCR

1.10

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($2,012)

Insurance($820)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$11,482

Down payment$32,800

Loan amount$131,200

Monthly payment (P&I)$872.88

Annual debt service($10,475)

Annual cash flow$1,008

Break-even occupancy51.8%

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

Turnkey waterfront condo in the highly desirable Roark Creek community. Ground level 1-bedroom unit comes fully furnished and is approved for nightly rentals with no management restrictions, making it an ideal investment property, vacation getaway, or personal residence.Located steps from Branson Landing and Historic Downtown Branson, owners and guests can enjoy premier shopping, dining, entertainment, and waterfront attractions without needing to drive. Community amenities include indoor and outdoor pools, a fitness center, and access to the Roark Creek dock. COA dues include water, sewer, and electric.

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.