ACTIVEcondovia mls

2964 Vineyards Parkway, Unit 5

Branson, MO, 65616

3 bd2 ba1,161 sqftBuilt 2007

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60288913

List price

$199,900

$172/sqft

Listing description

Welcome home! This charming fully furnished penthouse is a 3-bedroom, 2-bathroom turn-key condo perfect for family vacations, and also makes an ideal vacation rental when you're not using it. Currently managed by a local management company, this condo comfortably sleeps up to 8 guests.Inside, you'll find two king-sized beds plus oversized bunk beds in the third bedroom -- perfect for kids or extra guests. You will love the open-concept living space, and the stylish hard surface flooring throughout adds a modern touch. The modern kitchen features sleek countertops, stainless steel appliances, and plenty of storage, plus a useful coffee bar for your morning brew.The spacious bedrooms offer cozy retreats with ample closet space, while the updated bathrooms boast contemporary fixtures and a fresh, clean feel. Full-size laundry makes longer stays a breeze.Step outside to your private patio and take in the cool Ozarks rock wall view -- a unique and memorable touch.This condo is located in a vibrant neighborhood close to shops, restaurants, and all the fun of Branson. Plus, enjoy access to the community pool which is just a short walk away.Don't miss out on this gem -- schedule a tour today and see it for yourself! We have a 360 Matterport for walk through viewing under photos section.

Financial analysis

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

Monthly cash flow

-$70

Cap rate

6.0%

Cash-on-cash

-2.1%

DSCR

0.93

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$35,040

Stays / year58

Property tax($814)

Insurance($1,000)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,180)

Management($7,008)

Maintenance reserve($1,752)

Cleaning($5,256)

Lodging / tourism tax($1,402)

Total operating expenses($23,111)

Net operating income$11,929

Down payment$39,980

Loan amount$159,920

Monthly payment (P&I)$1,063.95

Annual debt service($12,767)

Annual cash flow-$838

Break-even occupancy50.0%

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.