← New analysisCompare properties →
ACTIVEcondovia mls

3830 Green Mountain Drive Unit 104

Branson, MO, 65616

2 bd2 ba1,140 sqftBuilt 2007

List price

$250,000

3830 Green Mountain Drive 104
Financial analysis

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

Monthly cash flow

$204

Cap rate

7.4%

Cash-on-cash

4.9%

DSCR

1.15

Est. annual revenue$40,150
Stays / year67
Property tax($1,429)
Insurance($1,250)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,411
Down payment$50,000
Loan amount$200,000
Monthly payment (P&I)$1,330.60
Annual debt service($15,967)
Annual cash flow$2,444
Break-even occupancy49.4%

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
WALK IN 2 bed 2 bath furnished condo in Branson with all things included in the COA fee except internet. Imagine yourself here, enjoying carrying your groceries only steps into your condo and having to do no yard work, or exterior maintenance. This is the place. If you love bathrooms, look out! There are 2 walk in custom showers, you and your guests can feel like you are enjoying a spa day. The flooring is spectacular, with its wood look, you would never know it was not real wood floors. The updating of the interior is done, find yourself relaxing here or put it on a short term rental program.

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.