ACTIVEcondovia mls

2954 Vineyards Parkway, Unit 22-4

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60326379

List price

$199,500

$174/sqft

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.

Financial analysis

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

Monthly cash flow

-$174

Cap rate

5.3%

Cash-on-cash

-5.2%

DSCR

0.84

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,339

Stays / year58

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($6,868)

Maintenance reserve($1,717)

Cleaning($5,256)

Lodging / tourism tax($1,374)

Total operating expenses($23,687)

Net operating income$10,652

Down payment$39,900

Loan amount$159,600

Monthly payment (P&I)$1,061.82

Annual debt service($12,742)

Annual cash flow-$2,090

Break-even occupancy53.3%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.