ACTIVEcondovia mls

550 Notch Lane, Unit 1

Branson West, MO, 65737

2 bd2 ba809 sqftBuilt 1989

List price

$238,400

Financial analysis

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

Monthly cash flow

$103

Cap rate

6.9%

Cash-on-cash

2.6%

DSCR

1.08

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($679)

Insurance($1,192)

Utilities($3,000)

HOA($2,760)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$16,459

Down payment$47,680

Loan amount$190,720

Monthly payment (P&I)$1,268.86

Annual debt service($15,226)

Annual cash flow$1,232

Break-even occupancy52.2%

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

NIGHTLY RENTAL close to Silver Dollar City. Beautiful 2 bdrm 2 bath with new A/C new microwave, range, all new furniture including beds and mattresses. Well maintained community features 2 pools, children's playground, walking and hiking trails, cable, trash, community water and sewer.

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.