ACTIVEcondovia mls

2 Woodpecker Lane, Unit 1

Branson, MO, 65616

2 bd2 ba938 sqftBuilt 1993

Listing courtesy of Sterling Real Estate Group LLC · (417) 331-0933 · MLS# SOM60326429

List price

$219,000

$233/sqft

Financial analysis

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

Monthly cash flow

-$75

Cap rate

6.0%

Cash-on-cash

-2.1%

DSCR

0.94

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,150

Stays / year67

Property tax($1,102)

Insurance($1,095)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,500)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Lodging / tourism tax($1,606)

Net operating income$13,087

Down payment$43,800

Loan amount$175,200

Monthly payment (P&I)$1,165.61

Annual debt service($13,987)

Annual cash flow-$900

Break-even occupancy57.2%

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.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description

Wonderful location, directly across from the pool and right next to the walking trails for your sanctuary of peace and relaxation. Spacious deck tucked away in the treeline for bird and deer watching year around. Perfect for your next investment property providing families a chance to getaway yet be close to everything. Including being right in the back yard of Silver Dollar City. This two bedroom, two bathroom condo has some of the most beautiful new cabinets, new flooring, custom paint and adorable decor. See why this unit is popular on an established rental program.

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.