ACTIVEcondovia mls

2962 Vineyards Parkway, Unit 1

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

List price

$230,000

Financial analysis

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

Monthly cash flow

$963

Cap rate

11.4%

Cash-on-cash

25.1%

DSCR

1.79

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($470)

Insurance($1,150)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,245

Down payment$46,000

Loan amount$184,000

Monthly payment (P&I)$1,224.16

Annual debt service($14,690)

Annual cash flow$11,555

Break-even occupancy34.4%

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

Check out this fully furnished 3-bed, 2-bath condo located in the desirable Vineyard Condominiums subdivision! With over 1,100 square feet of living space and a private deck, this unit is the perfect escape. Currently operating as an approved short-term rental. CLOSE TO TABLE ROCK LAKE AND THE BRANSON STRIP!

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.