ACTIVEcondovia mls

3111 S Vineyards Terrace, Unit 1

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2021

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60335890

List price

$279,000

$243/sqft

Listing description

Looking for a beautiful Branson getaway with great income-producing potential? This fully furnished, turnkey 3-bedroom, 2-bathroom condo is ready to welcome its next owner! Whether you're searching for a nightly rental investment or your own vacation retreat, this property has plenty to offer. One of its most impressive features is the breathtaking view of the Branson skyline, including the iconic Ferris Wheel. Just imagine relaxing and watching the city come alive with lights after sunset! Inside, you'll find a bright and spacious open-concept layout with plenty of natural light and attractive finishes throughout. Features include premium wood-look vinyl flooring, granite countertops, stainless steel appliances, tile showers, a stylish tile backsplash, generous walk-in closets, electric fireplace. The kitchen offers a convenient pantry, while the full-size stackable washer and dryer, dedicated owner's closets, and keyless entry add extra convenience for both owners and guests. This walk-down condo also offers access to wonderful community amenities, including an outdoor swimming pool with restrooms and changing facilities, an outdoor shower, spacious green areas, covered pavilions, and a charcoal smoker BBQ area. With beautiful finishes, comfortable living spaces, impressive city views, and excellent nightly rental potential, this property is a fantastic opportunity to enjoy everything Branson has to offer. Don't miss your chance to own this wonderful condo. Schedule your private showing 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

-$285

Cap rate

5.2%

Cash-on-cash

-6.1%

DSCR

0.81

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$42,398

Stays / year58

Property tax($2,748)

Insurance($1,395)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,600)

Management($8,480)

Maintenance reserve($2,120)

Cleaning($5,256)

Lodging / tourism tax($1,696)

Total operating expenses($27,994)

Net operating income$14,404

Down payment$55,800

Loan amount$223,200

Monthly payment (P&I)$1,484.96

Annual debt service($17,819)

Annual cash flow-$3,415

Break-even occupancy54.6%

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.