ACTIVEcondovia mls

3014 North Vineyards Terrace, Unit 2

Branson, MO, 65616

3 bd2 ba1,173 sqftBuilt 2023

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60334350

List price

$225,500

$192/sqft

Listing description

New-construction Branson vacation-rental condo: this 3-bedroom, 2-bath walk-down unit at Vineyards Terrace Condominiums offers 1,173 sq ft of open, spacious floor plan, built in 2023 and approved for nightly rental with no management restrictions. The walk-down design provides direct access from parking, and the three-bedroom layout with two full baths works for full-time living, a second home in Branson, or a short-term rental. Vineyards Terrace is located in Branson, MO, positioned within reach of the Hwy 76 strip, Branson Landing, Silver Dollar City, and Table Rock Lake, so owners and guests are close to the shows, dining, shopping, and outdoor recreation that draw visitors to the Ozarks year-round. As new construction, the unit is sold unfurnished; the photos are staged for presentation purposes only. Turnkey furnishing packages are available at additional cost for buyers who want a rental-ready setup. Condo and HOA documents available in the listing supplements where provided.

Financial analysis

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

Monthly cash flow

-$156

Cap rate

5.6%

Cash-on-cash

-4.2%

DSCR

0.87

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$36,792

Stays / year58

Property tax($907)

Insurance($1,128)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,600)

Management($7,358)

Maintenance reserve($1,840)

Cleaning($5,256)

Lodging / tourism tax($1,472)

Total operating expenses($24,260)

Net operating income$12,532

Down payment$45,100

Loan amount$180,400

Monthly payment (P&I)$1,200.21

Annual debt service($14,402)

Annual cash flow-$1,871

Break-even occupancy52.3%

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.