ACTIVEcondovia mls

180 Grace Chapel Road, Unit 209

Blue Eye, MO, 65611

1 bd1 baBuilt 2008

List price

$85,900

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

$125

Cap rate

8.1%

Cash-on-cash

8.7%

DSCR

1.27

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$11,040

Property tax($481)

Insurance($344)

Utilities($0)

HOA($1,800)

Management($883)

Maintenance reserve($552)

Net operating income$6,980

Down payment$17,180

Loan amount$68,720

Monthly payment (P&I)$457.20

Annual debt service($5,486)

Annual cash flow$1,494

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

Wonderful 1 br unit in the heart of Morningside Development. Upgrades include flooring, granite counter tops kitchen bar area. Watch the action from the balcony that looks down into the main area where tv productions are produced. Great place to live or rent on nightly or monthly rentals.Close to Table Rock Lake, Dogwood Canyon, new restaurant and a restaurant on the property,also. Meeet new friends and join in the activities! Furnished and ready to move into now!

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.