← New analysisCompare properties →
ACTIVEcondovia mls

31 Golfshores Drive, Unit 4

Branson, MO, 65616

2 bd2 ba860 sqftBuilt 1994

List price

$168,900

kitchen
Financial analysis

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

Monthly cash flow

$693

Cap rate

11.3%

Cash-on-cash

24.6%

DSCR

1.77

Est. annual revenue$40,150
Stays / year67
Property tax($1,136)
Insurance($845)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,109
Down payment$33,780
Loan amount$135,120
Monthly payment (P&I)$898.96
Annual debt service($10,787)
Annual cash flow$8,322
Break-even occupancy36.0%

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
Welcome to Branson living at its easiest and most versatile! Located at 31 Golfshores #4, this walk-in condo offers true no-stair entry with parking just steps from your front door for effortless access. Whether you are searching for a nightly rental investment, vacation getaway, second home, or full-time residence, this fully furnished condo is move-in and rental ready from day one.Inside, you will love the spacious open floor plan featuring durable LTV flooring throughout the home and a beautifully designed full kitchen complete with a serve-over bar, perfect for entertaining guests or enjoying casual meals. The comfortable living room includes a sleeper sofa, work desk and chair for remote work convenience, and a large library of DVD movies ready for guests and family movie nights.The prime bedroom features a king-size bed for relaxing comfort, while the second bedroom offers a queen-size bed. With the sleeper sofa included, the condo comfortably sleeps up to 6 guests.One of the standout features is the enclosed furnished patio overlooking the golf course and peaceful pond views -- the perfect spot for morning coffee or evening relaxation.Outdoor recreation is right nearby with fishing access, docks, and boat rentals at Fall Creek, or just minutes away at Scotty's Trout Dock and Lilleys' Landing Resort & Marina, offering easy access to Lake Taneycomo boating, trout fishing, pontoon rentals, and lake adventures. Table Rock Lake marinas and rentals are also conveniently close for full lake days on the water.This turnkey property includes furnishings, televisions, laundry equipment, wall decor, kitchen dishes, utensils, and more. Simply bring your suitcase and start enjoying everything Branson has to offer.Ideal for vacation rental income, weekend escapes, or easy full-time living in the heart of the Ozarks!

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.