← New analysisCompare properties →
ACTIVEcondovia mls

24 Aqua Vista Lane, Unit 5

Branson, MO, 65616

4 bd2 ba1,516 sqftBuilt 2025

List price

$500,000

image (8)
Financial analysis

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

Monthly cash flow

-$61

Cap rate

6.2%

Cash-on-cash

-0.7%

DSCR

0.98

Est. annual revenue$58,218
Stays / year67
Property tax($937)
Insurance($2,500)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$31,204
Down payment$100,000
Loan amount$400,000
Monthly payment (P&I)$2,661.21
Annual debt service($31,935)
Annual cash flow-$731
Break-even occupancy56.1%

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
***Boat Slip Lease Offered***This beautiful condo offers unobstructed views of Table Rock Lake and a level of finish rarely found in the Branson market. Private elevator access serving each floor provides a seamless arrival and a truly unmatched living experience from the moment you enter the building.The interior is thoughtfully finished with stainless steel appliances, granite countertops, soft-close custom cabinetry, luxury vinyl flooring, custom wood shelving, and a designer lighting package throughout. A full-size front-loading stackable washer and dryer is conveniently integrated into the space, maintaining both function and clean design.Expansive covered decks extend the living space outdoors, creating the perfect setting for entertaining or quiet mornings overlooking Table Rock Lake and the surrounding Ozark hills. Ideally located near Silver Dollar City and just minutes from the lake, dining, and Branson entertainment, this residence offers both privacy and convenience.An exceptional opportunity for those seeking a luxury lifestyle property or a high-end vacation rental investment, where comfort, design, and resort-style living come together.

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.