← New analysisCompare properties →
ACTIVEcondovia mls

31 Golfshores Drive, Unit 21

Branson, MO, 65616

1 bd1 ba670 sqftBuilt 1994

List price

$149,000

31-Golfshores-Dr-Taneycomo-Escape
Financial analysis

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

Monthly cash flow

$287

Cap rate

8.7%

Cash-on-cash

11.6%

DSCR

1.36

Est. annual revenue$31,116
Stays / year67
Property tax($613)
Insurance($745)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,957
Down payment$29,800
Loan amount$119,200
Monthly payment (P&I)$793.04
Annual debt service($9,516)
Annual cash flow$3,441
Break-even occupancy44.1%

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
Experience elevated Branson living without the luxury price tag. This beautifully renovated 1-bedroom, 1-bath condo is offered fully furnished and completely turnkey, making it an ideal vacation getaway, full-time residence, or income-producing nightly rental. Every detail has been thoughtfully updated, from durable luxury vinyl plank flooring and stylish furnishings to designer finishes, upscale decor, and quality linens, creating a space that feels both comfortable and refined.Privately situated in a peaceful corner of Fall Creek Condos, this exceptional unit overlooks a tranquil pond frequented by local wildlife and enjoys picturesque views of the 17th hole of the renowned Pointe Royale Golf Course. Whether you're sipping morning coffee on your covered back deck, escaping for a weekend retreat, or welcoming guests to their Branson vacation, this setting is hard to beat.The location places you in the heart of everything visitors and residents love about Branson. Enjoy easy access to Branson Landing, Highway 76 entertainment, Moonshine Beach, Table Rock Lake, Shepherd of the Hills Fish Hatchery, world-class golf, dining, shopping, and Big Cedar Lodge. For investors, the combination of a prime location, turnkey condition, and desirable views creates an attractive opportunity in one of the Midwest's most popular vacation destinations.Skip the renovation projects and furnishing expenses--this one is ready from day one. Just pack a bag, unlock the door, and start enjoying the Branson lifestyle.

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.