← New analysisCompare properties →
ACTIVEcondovia mls

2950 Vineyards Parkway, Unit 5

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

List price

$195,000

Remodeled & Ready to Rent!
Financial analysis

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

Monthly cash flow

$1,138

Cap rate

13.4%

Cash-on-cash

35.0%

DSCR

2.10

Est. annual revenue$49,184
Stays / year67
Property tax($776)
Insurance($975)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,114
Down payment$39,000
Loan amount$156,000
Monthly payment (P&I)$1,037.87
Annual debt service($12,454)
Annual cash flow$13,659
Break-even occupancy30.7%

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
Beautifully remodeled and decorated three bedroom condo! This three bedroom, two bathroom condo was recently remodeled and is completely move-in ready. It comes fully furnished and offers a variety of options from full-time living, vacation home or your next nightly rental investment with the option to self manage. You and your guests will enjoy the large kitchen, full size laundry room, open floorplan and deck with a panoramic view of the Ozarks scenery. Take a break at the pool complete with gazebo and grill or get out and play in Branson with easy access to shows, shopping restaurants, premier golf courses, Table Rock Lake and Lake Taneycomo. Call today for your private tour.

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.