ACTIVEcondovia mls

200 S Sycamore Street, Unit 1230

Branson, MO, 65616

1 bd1 ba403 sqftBuilt 2007

List price

$126,500

Financial analysis

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

Monthly cash flow

$376

Cap rate

10.0%

Cash-on-cash

17.8%

DSCR

1.56

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($1,097)

Insurance($633)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,586

Down payment$25,300

Loan amount$101,200

Monthly payment (P&I)$673.29

Annual debt service($8,079)

Annual cash flow$4,506

Break-even occupancy40.7%

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

Great Investment Opportunity! A full remodel of this condo is planned for early 2026, with all estimated costs covered by the Seller. As an investor, you can take advantage of the ability to fully depreciate the property for tax purposes, as it will be classified as a brand-new condo upon completion. Experience luxury with our stunning 9th-floor penthouse at the Branson Hilton. This fully furnished studio unit is perfect for a vacation rental in Branson, boasting impressive views of Branson. Enjoy top-tier amenities including indoor and outdoor swimming pools, a fitness center, and onsite dining. With easy access to the vibrant shops, restaurants, and entertainment of Branson Landing, this property is ideal for an unforgettable getaway. Managed by Hilton Hotels, owners enjoy 21 days of personal use each year. Contact us today for more details on this exceptional nightly rental opportunity!

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.