← New analysisCompare properties →
ACTIVEcondovia mls

2958 Vineyards Parkway, Unit 5

Branson, MO, 65616

3 bd2 ba1,161 sqftBuilt 2007

List price

$183,000

1
Financial analysis

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

Monthly cash flow

$1,208

Cap rate

14.3%

Cash-on-cash

39.6%

DSCR

2.24

Est. annual revenue$49,184
Stays / year67
Property tax($769)
Insurance($915)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,182
Down payment$36,600
Loan amount$146,400
Monthly payment (P&I)$974.00
Annual debt service($11,688)
Annual cash flow$14,494
Break-even occupancy29.2%

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
Absolute stunner at a great price! Renovated floor-to-ceiling with high-end EVERYTHING! Granite countertops, luxury vinyl floors, black stainless appliances, and custom bathrooms to match. All furniture and decor included!

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.