ACTIVEcondovia mls

32 Golfshores Drive, Unit 1

Branson, MO, 65616

2 bd2 ba889 sqftBuilt 1994

List price

$174,000

Financial analysis

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

Monthly cash flow

$519

Cap rate

10.0%

Cash-on-cash

17.9%

DSCR

1.56

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($568)

Insurance($870)

Utilities($3,000)

HOA($2,316)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$17,336

Down payment$34,800

Loan amount$139,200

Monthly payment (P&I)$926.10

Annual debt service($11,113)

Annual cash flow$6,223

Break-even occupancy40.8%

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

Check out this newly renovated 2-Bedroom, 2-Bath condo in Fall Creek Resort. This beautifully updated condo features brand-new flooring, crown molding, fixtures, fresh paint, and brand new stainless steel appliances. This spacious end unit offers abundant natural light and views of the surrounding area and Point Royale Golf Course from the covered back porch. Ideally located in the heart of Branson, this versatile property is perfect for vacation rentals, long-term leasing, weekend getaways, or full-time living. The complex also includes a marina on Lake Taneycomo, just five minutes away.Owner/Agent Listing.

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.