← New analysisCompare properties →
ACTIVEcondovia mls

31 Golfshores Drive, Unit 28

Branson, MO, 65616

2 bd2 ba913 sqftBuilt 1994

List price

$155,000

cover
Financial analysis

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

Monthly cash flow

$805

Cap rate

12.6%

Cash-on-cash

31.2%

DSCR

1.98

Est. annual revenue$40,150
Stays / year67
Property tax($752)
Insurance($775)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,563
Down payment$31,000
Loan amount$124,000
Monthly payment (P&I)$824.98
Annual debt service($9,900)
Annual cash flow$9,664
Break-even occupancy32.9%

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
Escape to your own private retreat in Branson! Whether you are seeking an investment opportunity or a home away from home, this spacious 2-bedroom, end unit offers lovely water and golf views with a peaceful setting just minutes from the city's best entertainment, dining, and family attractions. Fall Creek has it's very own marina right within the subdivision, a perfect place to throw in your fishing line from their 500 foot dock, put in your kayak, or rent a boat. You will also find the State Park Marina a quick drive away if you're longing to hit the lake in your boat or take a walk along the beautiful Table Rock Lake. Relax in the quiet of the Ozarks after a fun-filled day and enjoy the sunset from your own private balcony. This updated active nightly rental condo offers ample opportunities with the ability to rent long term, short term, or make it your very own Branson getaway.

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.