UNKNOWNcondovia mls

3107 S Vineyards Terrace, Unit 5

Branson, MO, 65616

4 bd3 ba1,735 sqftBuilt 2021

Financial analysis

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

No purchase price on file — enter one below to see returns.

Monthly cash flow

$2,712

Cap rate

—

Cash-on-cash

—

DSCR

—

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$57,466

Stays / year58

Property tax($0)

Insurance($0)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($0)

Management($11,493)

Maintenance reserve($2,873)

Cleaning($5,256)

Lodging / tourism tax($2,299)

Total operating expenses($24,921)

Net operating income$32,545

Down payment$0

Loan amount$0

Monthly payment (P&I)$0.00

Annual debt service($0)

Annual cash flow$32,545

Break-even occupancy4.0%

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.

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.