← New analysisCompare properties →
ACTIVEcondovia mls

280 Woodland Drive W, Unit 23-2d

Branson, MO, 65616

3 bd2 ba1,677 sqftBuilt 1995

List price

$243,000

Woodland Condo Night Views
Financial analysis

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

Monthly cash flow

$523

Cap rate

9.0%

Cash-on-cash

12.9%

DSCR

1.40

Est. annual revenue$49,184
Stays / year67
Property tax($1,256)
Insurance($1,215)
Utilities($3,000)
HOA($3,600)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$21,794
Down payment$48,600
Loan amount$194,400
Monthly payment (P&I)$1,293.35
Annual debt service($15,520)
Annual cash flow$6,274
Break-even occupancy43.8%

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
Luxury Condo with Stunning Lake Taneycomo Views!Welcome to this spacious 3-bedroom, 2-bath luxury condo overlooking the breathtaking Lake Taneycomo corridor. Enjoy peaceful mornings or relaxing evenings on your private back porch while watching bald eagles soar through the valley--a truly unique Ozarks experience. After a day on the lake or exploring Branson, unwind inside by the cozy wood-burning fireplace, perfect for relaxing evenings and cool Ozark nights.This well-maintained property has been used as a second home and thoughtfully updated to reflect a modern luxury lifestyle. Upgrades include modern luxury vinyl plank flooring, stylish cabinet colors, butcher block countertops, and a tasteful contemporary paint palette throughout the home.Residents of The Woodlands enjoy excellent community amenities including a clubhouse for gatherings and a beautiful outdoor pool. One of the standout features of this unit is the rare 2-car garage included in the price, a valuable benefit not found with many condos in the area.Conveniently located just 5-8 minutes from Branson attractions, including Moonshine Beach and State Park Marina, this property offers the perfect balance of relaxation and accessibility.Whether you're looking for a full-time residence, a luxurious second home, or a peaceful retreat near the lake, this condo is an incredible opportunity.

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.