ACTIVEcondovia mls

2958 Vineyards Parkway, Unit 24-4

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

Listing courtesy of James River Realty, LLC · (417) 221-6072 · MLS# SOM60325905

List price

$230,000

$201/sqft

Listing description

OPEN HOUSE 7/19 4p-6-p Welcome to this beautifully furnished and tastefully decorated 3-bedroom, 2-bathroom condo located just minutes from all the excitement of Branson. Whether you're searching for a personal getaway, an income-producing vacation rental, or both, this move-in-ready property offers an exceptional opportunity. Designed for comfort and convenience, this turnkey condo comes fully furnished, allowing you to start enjoying it or renting it immediately. Guests and owners alike will appreciate the spacious layout, inviting decor, and well-appointed living spaces that create the perfect home-away-from-home experience. Ideally situated near some of the area's most popular attractions, you'll enjoy easy access to Table Rock Lake for boating, fishing, and outdoor recreation, as well as the family-friendly entertainment and thrills of Silver Dollar City. Branson's renowned shopping, dining, live shows, and attractions are also just a short drive away. The community features a swimming pool, providing a relaxing place for guests to unwind after a day of exploring the Ozarks. With its desirable location, attractive furnishings, and strong vacation-rental appeal, this property is well-positioned to attract visitors year-round. Don't miss your chance to own a fully furnished, income-ready condo in one of Southwest Missouri's most sought-after vacation destinations. Schedule your showing today and discover everything this Branson-area gem has to offer! Currently in successful nightly rental program.

Financial analysis

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

Monthly cash flow

-$311

Cap rate

4.8%

Cash-on-cash

-8.1%

DSCR

0.75

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,339

Stays / year58

Property tax($2,335)

Insurance($1,150)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($1,980)

Management($6,868)

Maintenance reserve($1,717)

Cleaning($5,256)

Lodging / tourism tax($1,374)

Total operating expenses($23,379)

Net operating income$10,960

Down payment$46,000

Loan amount$184,000

Monthly payment (P&I)$1,224.16

Annual debt service($14,690)

Annual cash flow-$3,730

Break-even occupancy57.4%

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.