ACTIVEcondovia mls

200 S Sycamore Street, Unit 1234

Branson, MO, 65616

1 bd2 ba1,271 sqftBuilt 2007

Listing courtesy of ReeceNichols -Kimberling City · (417) 272-5253 · MLS# SOM60305031

List price

$280,000

$220/sqft

Listing description

Stunning Penthouse Condo - one of the very few that has a glass front balcony.Looking for the perfect vacation rental in Branson? This beautifully furnished one-bedroom penthouse unit offers breathtaking views of Branson from the 12th floor of the prestigious Branson Hilton Hotel. Enjoy resort-style amenities including indoor and outdoor pools, a fully equipped fitness center, and onsite dining options. Located just steps from the vibrant shops, restaurants, and entertainment of Branson Landing, this property offers both convenience and luxury. Professionally managed by Hilton Hotels, owners also benefit from up to 21 days of personal use each year--making it an ideal investment and getaway in one. A complete remodel is scheduled for early 2026, with approximately 70% of the costs covered by the Seller. As an investor, you can benefit from the opportunity to fully depreciate the property for tax purposes, as it will be considered a brand-new condo upon completion.

Financial analysis

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

Monthly cash flow

-$1,542

Cap rate

-0.2%

Cash-on-cash

-33.0%

DSCR

-0.03

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$25,229

Stays / year58

Property tax($2,454)

Insurance($1,400)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($6,720)

Management($5,046)

Maintenance reserve($1,261)

Cleaning($5,256)

Lodging / tourism tax($1,009)

Total operating expenses($25,846)

Net operating income-$617

Down payment$56,000

Loan amount$224,000

Monthly payment (P&I)$1,490.28

Annual debt service($17,883)

Annual cash flow-$18,501

Break-even occupancy118.2%

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.