← New analysisCompare properties →
ACTIVEcondovia mls

31 Golfshores Drive, Unit 10

Branson, MO, 65616

1 bd1 ba657 sqftBuilt 1994

List price

$153,000

31 Golfshores Drive
Financial analysis

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

Monthly cash flow

$244

Cap rate

8.3%

Cash-on-cash

9.6%

DSCR

1.30

Est. annual revenue$31,116
Stays / year67
Property tax($847)
Insurance($765)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,703
Down payment$30,600
Loan amount$122,400
Monthly payment (P&I)$814.33
Annual debt service($9,772)
Annual cash flow$2,931
Break-even occupancy45.7%

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
Wake up to the gentle shimmer of Lake Taneycomo right outside your door with this charming waterfront condo that promises both relaxation and adventure in equal measure.This inviting one-bedroom, one-bathroom retreat offers the rare convenience of walk-in, walk-out access directly to the waterfront, making morning coffee sessions feel like a personal meditation session with Mother Nature herself. Watch ducks glide across the water, observe the changing seasons paint the landscape, and let the stress of everyday life simply drift away.Beyond the tranquil waters, your view extends to the manicured greens of the neighboring golf course at Pointe Royale, creating a picturesque backdrop that never grows old. Whether you're an avid golfer or simply appreciate the aesthetic appeal of rolling fairways, this vista delivers daily.For the savvy investor or those seeking flexible ownership options, this property comes with vacation rental approval already in place. Generate income when you're away and enjoy your lakeside escape whenever the mood strikes.Location enthusiasts will appreciate the proximity to the famous Highway 76 strip, where world-class entertainment, diverse dining experiences, and unique shopping opportunities await just minutes away. Craving outdoor adventure? Table Rock Lake State Park sits only ten minutes from your doorstep, offering hiking, fishing, and endless recreational possibilities.This is your opportunity to own a piece of Branson's beloved lakefront lifestyle. Whether you're seeking a weekend getaway, a retirement retreat, or a smart investment property, this condo checks every box.

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.