← New analysisCompare properties →
ACTIVEcondovia mls

120 Residence Lane, Unit 2

Branson, MO, 65616

3 bd3 ba2,267 sqftBuilt 2006

Listing courtesy of HCW Realty · (417) 239-0951 · MLS# SOM60328529

List price

$360,000

$159/sqft

Listing description
Welcome to your ultimate turnkey oasis in the Heart of Branson in the Ozarks! This exceptional, move-in ready, fully furnished townhome is nestled within a highly sought-after gated community. It offers unparalleled versatility as a full-time residence, a private vacation getaway, or an income-producing short- or long-term rental investment. Main-Floor Features: Walk in entry to the foyer to the open concept floor plan, full size kitchen with pantry and laundry room, living room with fireplace and access to the upper deck, dining room, half guest bath and private primary-main bedroom with access to upper deck, ensuite bathroom with double vanity, newly tiled jetted soak tub, walk in shower and a large walk in closet. Stunning Views: The expansive upper deck--accessible from both the living room and primary suite offers breathtaking views of mature trees and the manicured greens of the Thousand Hills Golf Course. Lower-Level Entertainment Hub: A grand staircase leads down to a massive recreation area with direct walk-out access to a large lower deck and lush grass yard with golf course view. Two spacious lower-level bedrooms share a convenient Jack-and-Jill bathroom. Premium Amenities: Includes a full size 2-car garage and exclusive access to the gated community pool. This nightly-rental-approved property puts you just minutes away from Branson's Theater District with world-class live, entertainment, dining, Tanger Outlet, Branson Landing, Branson Hills shopping and entertainment district, and natural beauty. Start your mornings with coffee on either deck while soaking in peaceful golf course and Branson views!
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 ~$35,121/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

-$1,458

Cap rate

1.5%

Cash-on-cash

-24.3%

DSCR

0.24

Gross rental revenue$35,121
Less: guest-paid fees($5,337)
Net rental revenue$29,784
Stays / year58
Property tax($1,751)
Insurance($1,800)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,140)
Management($5,957)
Maintenance reserve($1,489)
Cleaning($5,256)
Lodging / tourism tax($1,191)
Total operating expenses($24,284)
Net operating income$5,500
Down payment$72,000
Loan amount$288,000
Monthly payment (P&I)$1,916.07
Annual debt service($22,993)
Annual cash flow-$17,493
Break-even occupancy100.8%

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