← New analysisCompare properties →
ACTIVEcondovia mls

10503 Branson Landing Boulevard, Unit 10-503

Branson, MO, 65616

2 bd2 ba1,551 sqftBuilt 2006

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60334968

List price

$500,000

$322/sqft

Listing description
Waterfront wow! This lakefront penthouse condo puts you above it all with sweeping views of Lake Taneycomo and the Branson Landing boardwalk. Inside, upscale finishes set the tone with granite countertops, upgraded flooring, modern fixtures, a gas fireplace, and wet bar. The primary suite offers a private retreat with a jetted tub, separate shower, and oversized walk-in closet. Step outside onto two private balconies and take in the views from five stories above the waterfront! A reserved underground parking space right next to the elevator adds convenience, making arrivals and departures a breeze! Branson Landing amenities include indoor and outdoor swimming pools, a fitness room, and lakefront walking trails. When it's time to shop, dine, or explore, some of Branson's best experiences are just a private elevator ride away. Whether you're looking for a vacation retreat or full-time residence, this is waterfront living with Branson Landing at your doorstep. Lake life looks pretty good from up here! Schedule your private showing today.
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

-$2,482

Cap rate

0.4%

Cash-on-cash

-29.8%

DSCR

0.07

Est. annual revenue$17,002
Property tax($3,897)
Insurance($2,000)
Utilities($0)
HOA($6,743)
Management($1,360)
Maintenance reserve($850)
Total operating expenses($14,850)
Net operating income$2,152
Down payment$100,000
Loan amount$400,000
Monthly payment (P&I)$2,661.21
Annual debt service($31,935)
Annual cash flow-$29,783

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.

IDX & copyright information