ACTIVEcondovia mls

2515 B Branson Landing Blvd.

Branson, MO, 65616

1 bd1 ba495 sqftBuilt 2007

Listing courtesy of ReeceNichols -Kimberling City · (417) 272-5253 · MLS# SOM60335690

List price

$135,000

$273/sqft

Listing description

Exciting Opportunity at Branson Landing!Experience the perfect combination of luxury, relaxation, and investment potential at Branson Landing. This beautifully remodeled studio condo is ready for its next owner, with all renovation costs already covered by the current owner. Managed by Hilton as a vacation rental, this fully renovated, turnkey property offers an exceptional opportunity for passive investors looking for both rental income potential and a personal getaway in the heart of Branson.Step inside and discover a fresh, modern interior featuring granite countertops, updated appliances, stylish fixtures, and contemporary finishes throughout. This convenient walk-in unit is being sold fully furnished, including a flat-screen TV, making it easy to enjoy or rent from day one. Owners can enjoy personal use of the condo for up to 21 days per year. Simply make your reservation through Hilton and enjoy your own Branson retreat whenever you choose. As an owner, you'll also have access to an impressive array of community amenities, including: Indoor and outdoor swimming pools, Fitness center, Convenient parking garage, Prime access to Branson's renowned entertainment, dining, shopping, and attractions. With its desirable location, Hilton management, recent renovations, and turnkey furnishings, this condo offers a unique opportunity to own a low-maintenance vacation property while enjoying the benefits of personal use. Don't miss your opportunity to own a beautifully renovated condo at Branson Landing--where luxury living meets investment potential.

Financial analysis

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

Monthly cash flow

-$494

Cap rate

2.0%

Cash-on-cash

-22.0%

DSCR

0.31

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$21,900

Stays / year58

Property tax($1,458)

Insurance($675)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,768)

Management($4,380)

Maintenance reserve($1,095)

Cleaning($5,256)

Lodging / tourism tax($876)

Total operating expenses($19,208)

Net operating income$2,692

Down payment$27,000

Loan amount$108,000

Monthly payment (P&I)$718.53

Annual debt service($8,622)

Annual cash flow-$5,930

Break-even occupancy75.6%

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.