ACTIVEcondovia mls

180 Grace Chapel Road, Unit 205

Blue Eye, MO, 65611

0 bd1 ba544 sqftBuilt 2008

List price

$69,900

$128/sqft

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

$375

Cap rate

12.8%

Cash-on-cash

32.2%

DSCR

2.01

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$13,248

Property tax($483)

Insurance($280)

Utilities($0)

HOA($1,800)

Management($1,060)

Maintenance reserve($662)

Net operating income$8,963

Down payment$13,980

Loan amount$55,920

Monthly payment (P&I)$372.04

Annual debt service($4,464)

Annual cash flow$4,499

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

Looking for the perfect Ozarks escape? This adorable studio apartment at Brushy Creek Resort is packed with charm and ideally located for adventure! Just minutes from Thunder Ridge, Dogwood Canyon, and all the excitement of Branson, you'll love having outdoor recreation, live entertainment, shopping, and dining right at your fingertips. Whether you're spending the day exploring the Ozarks or simply relaxing in the peaceful surroundings, this cozy condo is the perfect place to call your own. Affordable, inviting, and in a fantastic location--don't let this one get away!

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.