ACTIVEcondovia mls

2962 Vineyards Parkway, Unit 2

Branson, MO, 65616

3 bd2 ba1,161 sqftBuilt 2007

Listing courtesy of Westgate Realty Inc · (417) 595-0600 · MLS# SOM60329240

List price

$185,000

$159/sqft

Listing description

Come quick to see this fabulous condo that is fully furnished and ready for you! This is perfect for an owner occupant, investor, or combo of both to occupy it as you wish and rent for income! Yes, this is nightly rental approved so you have the best of all worlds! The home features 3 bedrooms, 2 full baths, a living room, dining area, kitchen, laundry / utility room, and private walk-out patio. As mentioned, it is fully stocked with all furniture, beds, appliances including washer and dryer, linens, towels, ceiling fans, TV's, more! It's just minutes to Branson and the strip, Table Rock Lake, Silver Dollar City, plus the community has a pool to enjoy evening swims! This is truly a turnkey opportunity that does not come along at this price! Don't miss out on this opportunity as it surely won't last long!! Property is being sold strictly AS-IS.

Financial analysis

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

Monthly cash flow

-$95

Cap rate (all-in)

4.7%

Cash-on-cash

-1.5%

DSCR

0.90

Purchase price

Down payment %

Interest rate %

Renovation budget (est.)

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,339

Stays / year58

Property tax($1,349)

Insurance($925)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($3,180)

Management($6,868)

Maintenance reserve($1,717)

Cleaning($5,256)

Lodging / tourism tax($1,374)

Total operating expenses($23,668)

Net operating income$10,671

Down payment$37,000

Renovation budget$40,635

Total cash invested$77,635

All-in cost$225,635

Loan amount$148,000

Monthly payment (P&I)$984.65

Annual debt service($11,816)

Annual cash flow-$1,145

Break-even occupancy50.9%

This listing reads as a fixer, so we seeded a rough renovation budget to keep the cap rate honest — the low list price isn't a bargain if it needs work. It's only an estimate; replace it with a contractor bid to see your real return.

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.