ACTIVEcondovia mls

38 Lantern Bay Road, Unit 2

Branson, MO, 65616

2 bd2 ba938 sqftBuilt 1994

List price

$249,900

Financial analysis

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

Monthly cash flow

$230

Cap rate

7.5%

Cash-on-cash

5.5%

DSCR

1.17

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,122)

Insurance($1,250)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,718

Down payment$49,980

Loan amount$199,920

Monthly payment (P&I)$1,330.07

Annual debt service($15,961)

Annual cash flow$2,758

Break-even occupancy48.7%

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 updated condo with a lake view! This beautiful , fully furnished condo is the opportunity you have been waiting for! New air conditioner and water heater, granite counters, new fixtures, quality porcelain tile floors throughout, and cozy cabin decor that makes you feel right at home in the Ozarks! Enjoy your morning coffee or take in the sunset on the deck enjoying the lake view. Easy walk up access so you don't have to worry about stairs. Vacation Rental approved and you can self manage. This condo has a good rental history and amenities including a community pool & hot tub, basketball courts, tennis courts, children's playground, walking trail, internet and cable. Lantern Bay condos have a proven track record for good income potential and are located right next to Silver Dollar City. This will make an excellent addition to your investment portfolio or be a vacation home you and your family can enjoy for years to come!

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.