← New analysisCompare properties →
ACTIVEcondovia mls

200 S Sycamore Street, Unit 1234

Branson, MO, 65616

1 bd2 ba1,271 sqftBuilt 2007

List price

$280,000

27-web-or-mls-DJI_0566
Financial analysis

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

Monthly cash flow

-$619

Cap rate

3.7%

Cash-on-cash

-13.3%

DSCR

0.58

Est. annual revenue$31,116
Stays / year67
Property tax($2,454)
Insurance($1,400)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$10,461
Down payment$56,000
Loan amount$224,000
Monthly payment (P&I)$1,490.28
Annual debt service($17,883)
Annual cash flow-$7,422
Break-even occupancy78.6%

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
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.

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.