← New analysisCompare properties →
ACTIVEcondovia mls

2964 Vineyards Parkway, Unit 5

Branson, MO, 65616

3 bd2 ba1,161 sqftBuilt 2007

List price

$205,000

Front
Financial analysis

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

Monthly cash flow

$1,078

Cap rate

12.7%

Cash-on-cash

31.6%

DSCR

1.99

Est. annual revenue$49,184
Stays / year67
Property tax($814)
Insurance($1,025)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,027
Down payment$41,000
Loan amount$164,000
Monthly payment (P&I)$1,091.10
Annual debt service($13,093)
Annual cash flow$12,934
Break-even occupancy31.9%

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
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.

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.