ACTIVEcondovia mls

2954 Vineyards Parkway, Unit 22-4

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

List price

$199,500

$174/sqft

Financial analysis

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

Monthly cash flow

$640

Cap rate

10.2%

Cash-on-cash

19.3%

DSCR

1.60

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$49,184

Stays / year67

Property tax($1,595)

Insurance($998)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,180)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Lodging / tourism tax($1,967)

Net operating income$20,425

Down payment$39,900

Loan amount$159,600

Monthly payment (P&I)$1,061.82

Annual debt service($12,742)

Annual cash flow$7,683

Break-even occupancy40.4%

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

Location is everything, and this Branson getaway puts you right in the middle of it all. Just minutes from Silver Dollar City, Table Rock Lake, the Branson Strip, shopping, dining, and live entertainment, you'll spend less time driving and more time making memories.Inside, you'll find a bright and inviting space designed for gathering. The open-concept living area is perfect for movie nights, game nights, or simply kicking back after a day of Branson adventures. The fully equipped kitchen makes everything from quick breakfasts to family dinners a breeze, while the comfortable furnishings and stylish decor create a warm, welcoming atmosphere throughout.Enjoy your own private balcony. Whether you're spotting wildlife, sipping your favorite drink, or watching the colors change across the hills, this outdoor space is sure to become your favorite seat in the house.Located in The Vineyards, this vacation-rental-friendly condo community offers easy access to Branson's biggest attractions, including Silver Dollar City, Table Rock Lake, Lake Taneycomo, shopping, dining, live shows, and family entertainment. Guests will also enjoy access to the community swimming pool during their stay. The unit is a rare walk-in condo with no stairs, a feature that is highly sought after by travelers and owners alike.

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.