← New analysisCompare properties →
ACTIVEcondovia mls

200 Glory Road, Unit D2

Branson, MO, 65616

2 bd2 ba1,499 sqftBuilt 2001

List price

$274,500

Unit 2
Financial analysis

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

Monthly cash flow

$64

Cap rate

6.7%

Cash-on-cash

1.4%

DSCR

1.04

Est. annual revenue$40,150
Stays / year67
Property tax($1,420)
Insurance($1,373)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,298
Down payment$54,900
Loan amount$219,600
Monthly payment (P&I)$1,461.00
Annual debt service($17,532)
Annual cash flow$765
Break-even occupancy53.3%

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
This beautifully maintained 2 bedroom, 2 bathroom condo is located just off Branson's famous 76 Country Blvd Strip and offers the perfect combination of comfort, convenience, and investment potential. Inside, you will find a spacious floorplan with a large kitchen that opens nicely into a generous living room, creating a comfortable flow throughout the home. The master bedroom is impressively sized and features its own private access to the enclosed back patio through double doors, allowing you to enjoy the natural light and views of Thousand Hills Golf Course right from your private patio. The enclosed patio, lined with oversized windows, is perfect for relaxing in any season, while the additional outdoor patio offers more space for entertaining or simply enjoying the outdoors. The condo association also provides excellent amenities, including both an indoor and outdoor swimming pool, giving you year-round opportunities to swim and relax. In fantastic condition, this condo works beautifully as a permanent home, a vacation getaway, or an income producing property, as it is nightly rental approved. Conveniently located less than a mile from the 76 Strip, this property puts you in the heart of all that Branson has to offer, including world-class shows, shopping, dining, and attractions.

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.