← New analysisCompare properties →
PENDINGcondovia mls

3111 S Vineyards Terrace, Unit 6

Branson, MO, 65616

4 bd3 ba1,721 sqftBuilt 2021

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60322739

List price

$385,000

$224/sqft

Listing description
HIGH-INCOME PERFORMER! POOL VIEW! Rare 4-bedroom layout! This turnkey condo at Vineyards Terrace Condominiums delivers with over 1,700+ SqFt, 4 bedrooms, 3 bathrooms, and a hard-to-find two living space setup perfect for large groups, vacationers, or full-time living. The main level features 3 bedrooms, 2 bathrooms, a spacious living room, and kitchen, while the upstairs offers an additional living area with a fun poker nook, private bedroom, and full bathroom for added privacy and entertainment space. Built in 2021 and move-in ready, this well-maintained condo has already proven itself generating $58,000 in revenue in 2025. This is an outstanding investment opportunity! Enjoy peaceful pool views and access to the community pool, plus an unbeatable location with quick access to Silver Dollar City, State Park Marina on Table Rock Lake, Hwy 76, and Branson's convenient backroads leading to all the area attractions. Whether you're looking for a vacation getaway, full-time residence, or income-producing property, this one checks every box. Opportunities like this don't last long--schedule your showing today!
Financial analysis

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

Revenue basis: nightly rate anchored to this listing's own stated revenue — amenity-adjusted ~$58,000/yr gross (confidence 70%).

  • • 3111 S Vineyards Terrace, Branson — $58,000/yr (actual 2025)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$588

Cap rate

4.6%

Cash-on-cash

-9.2%

DSCR

0.71

Gross rental revenue$58,000
Less: guest-paid fees($8,769)
Net rental revenue$49,231
Stays / year58
Property tax($3,935)
Insurance($1,925)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,600)
Management($9,846)
Maintenance reserve($2,462)
Cleaning($5,256)
Lodging / tourism tax($1,969)
Total operating expenses($31,693)
Net operating income$17,538
Down payment$77,000
Loan amount$308,000
Monthly payment (P&I)$2,049.13
Annual debt service($24,590)
Annual cash flow-$7,051
Break-even occupancy59.4%
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.

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.

IDX & copyright information