ACTIVEcondovia mls

110 Cottonwood Trail S, Unit 17-2d

Branson, MO, 65616

3 bd2 ba1,677 sqftBuilt 1995

List price

$249,900

Financial analysis

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

Monthly cash flow

$483

Cap rate

8.7%

Cash-on-cash

11.6%

DSCR

1.36

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,256)

Insurance($1,250)

Utilities($3,000)

HOA($3,600)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$21,760

Down payment$49,980

Loan amount$199,920

Monthly payment (P&I)$1,330.07

Annual debt service($15,961)

Annual cash flow$5,799

Break-even occupancy44.7%

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

Must see Penthouse Condo with a breathtaking view of Lake Taneycomo! Enjoy your time relaxing on the beautiful composite wood deck, overlooking the lake and taking in the majestic view. The deck also has a retractable awning for those sunny days. This incredibly maintained 3-bed/2-bath Luxury Condo has newer kitchen cabinetry, granite countertops, stainless steel appliances and is tastefully finished with hardwood & title flooring. Take advantage of the extra attic storage area, that only the top floors enjoy! There is also a 2-car garage that is conveniently located just down the back staircase. The association amenities include a swimming pool, fitness center and a clubhouse. Hurry and make this centrally located lakeview Luxury Condo yours today!!

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.