← New analysisCompare properties →
ACTIVEcondovia mls

200 Glory Road Bldg E, Unit 7

Branson, MO, 65616

3 bd3 ba1,746 sqftBuilt 2002

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60333347

List price

$310,000

$178/sqft

Listing description
PENTHOUSE + GOLF COURSE VIEWS + SHORT-TERM RENTAL APPROVED! This fully furnished 3-bedroom, 3-bath condo at Grande Legacy offers 1,746 square feet, soaring ceilings and a Branson location ideal for a personal getaway, full-time home or income-producing property.Step inside and feel the difference of a penthouse unit. Soaring ceilings create an open, airy feel and a sense of space you don't find in every condo. With three bedrooms and three full baths, there's room for everyone--and no waiting in line for the bathroom!The sunroom overlooks the golf course and may quickly become your favorite spot. Enjoy morning coffee with a view, a quiet place to read or relaxing evenings as the course winds down.The primary bath includes soaker tub with shower, the second bathroom has a walk-in shower. The spacious floor plan gives owners and guests room to gather without feeling crowded.Best of all, it comes fully furnished, including appliances! Whether you're purchasing for yourself or seeking a short-term rental opportunity, you can skip the furniture shopping and start enjoying your Branson condo sooner.There's also opportunity to update finishes over time and make it your own. The features that are harder to change are already here: penthouse location, soaring ceilings, generous square footage, golf course views and a fantastic Branson setting.Located at Grande Legacy and short-term rental approved, you're close to shows, attractions, shopping, dining, golf and everything that brings visitors back to Branson year after year.3 bedrooms. 3 full baths. 1,746 square feet. Penthouse. Soaring ceilings. Fully furnished. Golf course views. Short-term rental approved. A great Branson combination!
Financial analysis

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

Revenue basis: nightly rate anchored to 4 comparable rentals in the same community — amenity-adjusted ~$30,545/yr gross (confidence 53%).

  • 530 Spring Creek Road, Branson$57,773/yr (actual 2023)
  • 530 Spring Creek Road, Branson$52,148/yr (actual 2024)
  • 530 Spring Creek Road, Branson$42,476/yr (actual 2025)
  • 500 Spring Creek Court, Branson$50,000/yr (actual)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$1,540

Cap rate

0.4%

Cash-on-cash

-29.8%

DSCR

0.07

Gross rental revenue$30,545
Less: guest-paid fees($4,615)
Net rental revenue$25,930
Stays / year58
Property tax($2,679)
Insurance($1,550)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,906)
Management($5,186)
Maintenance reserve($1,296)
Cleaning($5,256)
Lodging / tourism tax($1,037)
Total operating expenses($24,610)
Net operating income$1,319
Down payment$62,000
Loan amount$248,000
Monthly payment (P&I)$1,649.95
Annual debt service($19,799)
Annual cash flow-$18,480
Break-even occupancy115.4%

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.

IDX & copyright information