← New analysisCompare properties →
ACTIVEcondovia mls

2957 Vineyards Parkway, Unit 31-2

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

List price

$184,000

Living Room 1
Financial analysis

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

Monthly cash flow

$1,198

Cap rate

14.2%

Cash-on-cash

39.1%

DSCR

2.22

Est. annual revenue$49,184
Stays / year67
Property tax($814)
Insurance($920)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,132
Down payment$36,800
Loan amount$147,200
Monthly payment (P&I)$979.33
Annual debt service($11,752)
Annual cash flow$14,380
Break-even occupancy29.4%

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
Escape to Branson in this cozy and convenient 3-bedroom, 2-bathroom ground-floor condo! With no steps to worry about, getting in and out is a breeze--perfect for families, groups, or anyone who loves easy access.Inside, you'll find a bright and welcoming space designed for relaxation. The open living area flows into a fully equipped kitchen, complete with a charming coffee bar so you can start your mornings just right. A washer and dryer are included, making it easy to keep clothes fresh during your stay.With three comfortable bedrooms and two full bathrooms, there's plenty of room for everyone to spread out. After a fun day exploring Branson's live shows, dining, shopping, and outdoor adventures, come back to unwind in your private retreat.Whether you're planning a family getaway, friends' trip, or just want a comfortable home base while you enjoy everything Branson has to offer, this condo is the perfect spot.

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.