← New analysisCompare properties →
ACTIVEcondovia mls

200 S Sycamore Street, Unit 930

Branson, MO, 65616

1 bd1 ba868 sqftBuilt 2007

List price

$165,000

2-web-or-mls-DJI_0563
Financial analysis

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

Monthly cash flow

$106

Cap rate

7.2%

Cash-on-cash

3.9%

DSCR

1.12

Est. annual revenue$31,116
Stays / year67
Property tax($1,674)
Insurance($825)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$11,816
Down payment$33,000
Loan amount$132,000
Monthly payment (P&I)$878.20
Annual debt service($10,538)
Annual cash flow$1,278
Break-even occupancy50.9%

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
Luxurious Penthouse Condo with Panoramic Views. A full remodel of this condo is planned for early 2026, with all estimated costs covered by the Seller. As an investor, you can take advantage of the ability to fully depreciate the property for tax purposes, as it will be classified as a brand-new condo upon completion. Experience upscale living with this stunning penthouse condo, offering sweeping views and an unbeatable location. Professionally managed by Hilton, owners enjoy up to 21 days of personal use per year--making it both a smart investment and a relaxing getaway. Ideally situated within walking distance of Branson Landing, this fully furnished unit features a strong rental history and access to premium onsite amenities. A true turn-key opportunity for those looking to vacation in

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.