ACTIVEcondovia mlsPortfolio · 2 units

2962 Vineyards Parkway, Unit 3 & 4

Branson, MO, 65616

6 bd4 ba2,368 sqftBuilt 2007

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60333665

List price

$398,000

$168/sqft

Listing description

RARE BRANSON INVESTMENT OPPORTUNITY! This unique offering includes two side-by-side, walk-in level condos at The Vineyards, giving you six bedrooms and four bathrooms in a highly desirable vacation destination. Both units are turnkey and already operating as short-term rentals, allowing a new owner to step in and continue generating rental income from day one.Enjoy beautiful Ozark Mountain views. The convenient walk-in level location makes these units especially appealing to vacationing families and guests looking for easy access.Whether you're expanding an existing Branson vacation rental portfolio or looking for an income-producing property to enter the short-term rental market, this is an opportunity worth a closer look. Two condos, one purchase, immediate rental potential, and a location that keeps guests coming back. Priced to move!

This is a portfolio listing — 2 units sold as one block

The list price, bedrooms, and square footage shown are totals across the whole block, so the single-unit cash-flow projection and AI score don't describe a buyable asset here. Individual units in this building may also be listed separately — browse them on the properties page, or ask Sydney to underwrite the block.

Financial analysis

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

Monthly cash flow

$2,219

Cap rate

13.1%

Cash-on-cash

33.4%

DSCR

2.05

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$102,842

Stays / year58

Property tax($4,670)

Insurance($1,990)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($6,360)

Management($20,568)

Maintenance reserve($5,142)

Cleaning($5,256)

Lodging / tourism tax($4,114)

Total operating expenses($50,801)

Net operating income$52,042

Down payment$79,600

Loan amount$318,400

Monthly payment (P&I)$2,118.32

Annual debt service($25,420)

Annual cash flow$26,622

Break-even occupancy29.1%

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

This is a portfolio listing of 2 units sold as one block, so a single-unit score doesn't apply. Ask Sydney to underwrite the block, or open an individual unit to score it on its own.

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.