ACTIVEcondovia mls

200 Golf View Drive, Unit 3

Branson, MO, 65616

2 bd2 ba960 sqftBuilt 1995

List price

$220,000

Financial analysis

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

Monthly cash flow

$440

Cap rate

8.8%

Cash-on-cash

12.0%

DSCR

1.38

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($658)

Insurance($1,100)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,332

Down payment$44,000

Loan amount$176,000

Monthly payment (P&I)$1,170.93

Annual debt service($14,051)

Annual cash flow$5,281

Break-even occupancy42.9%

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

Busy nightly rental, this flexible lock-out GOLF FRONT condo that can be rented as a full 2-bedroom or split into two separate suites, giving owners multiple ways to maximize revenues. Tasteful furnishings, updated decor, and a clean, guest-friendly layout. The living room is open and bright with extra space in the sunroom! Located at The Club, owners enjoy low COA dues and guest access to the in-ground swimming pool, and no exclusive management restrictions!

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.