ACTIVEcondovia mls

38 Lantern Bay Lane, Unit 3

Branson, MO, 65616

2 bd2 ba938 sqftBuilt 1994

List price

$179,000

Financial analysis

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

Monthly cash flow

$679

Cap rate

10.9%

Cash-on-cash

22.8%

DSCR

1.71

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($610)

Insurance($895)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,585

Down payment$35,800

Loan amount$143,200

Monthly payment (P&I)$952.71

Annual debt service($11,433)

Annual cash flow$8,152

Break-even occupancy36.4%

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

Walk-in unit with no stairs in a prime Branson location just 3 minutes from Silver Dollar City, one of the most desirable features for both guests and owners. Plus the view from the back deck is so incredible, you have to see it for yourself. This condo has been meticulously maintained and actively used as a short term rental, making it a great investment or personal getaway. Tons of updates already done for you, including a new water heater (2018), most window glass replaced (2020), new refrigerator and carpet (2020), stove, washer, and dryer (April 2021). In 2024, the unit was refreshed with new furniture pieces and the deck was stained. Priced below comparable units for a quick sale so the next owner can step in and enjoy the summer season!

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.