← New analysisCompare properties →
ACTIVEcondovia mls

3003 North Vineyards Terrace, Unit 49-2

Branson, MO, 65616

3 bd2 ba1,136 sqftBuilt 2023

List price

$275,000

Short-Term Rental Approved
Financial analysis

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

Monthly cash flow

$613

Cap rate

9.1%

Cash-on-cash

13.4%

DSCR

1.42

Est. annual revenue$49,184
Stays / year67
Property tax($1,570)
Insurance($1,375)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,920
Down payment$55,000
Loan amount$220,000
Monthly payment (P&I)$1,463.67
Annual debt service($17,564)
Annual cash flow$7,356
Break-even occupancy41.9%

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
Terrace treasure! This fully furnished condo at Vineyards Terrace offers easy walk-in entry and low-maintenance ownership. Inside, the open layout showcases granite countertops, wide-plank flooring, and a bright, modern kitchen designed for everyday living and entertaining. Natural light fills the living room, which opens onto a private patio for outdoor relaxation. With three large bedrooms and two full bathrooms, there is plenty of room for owners and guests. Whether you're looking for a full-time residence, weekend escape, or nightly rental investment, this condo offers flexible opportunities. Newer construction, stylish finishes, and a move-in-ready setup make ownership simple from day one. In addition, residents enjoy access to two swimming pools and a convenient location near Branson's shopping, dining, entertainment, and attractions. Schedule your private showing today.

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.