ACTIVEcondovia mls

14 Sinatra Court, Unit 5

Branson West, MO, 65737

1 bd1 ba650 sqftBuilt 1985

Listing courtesy of Society Real Estate LLC · (417) 576-6891 · MLS# SOM60329170

List price

$98,900

$152/sqft

Listing description

This adorable turn key, fully-furnished condo located in the highly sought-after Branson West area--just minutes from Silver Dollar City, Indian Point at Table Rock Lake, and all Branson has to offer! This unit features gorgeous updates -- including a 2-year old HVAC system and newly-installed dishwasher -- and is ready for immediate use as a residence or rental. The kitchen is stocked with appliances, dishes, cookware, utensils, and linens, making ownership effortless from day one. This condo has a proven track record as a highly successful nightly rental and is already approved for short-term rentals, offering strong income potential. Whether you're searching for a primary home, weekend retreat, vacation getaway, or investment opportunity, this property delivers exceptional versatility. The Notch Estates community offers two swimming pools, a basketball court, picnic areas, playground, walking trails, a private fishing lake, and convenient boat, RV, and trailer parking. COA dues cover water, sewer, trash, internet, and cable. All this in a prime location -- hidden from the hustle and bustle -- with the peace and quiet of home. Don't miss out!

Financial analysis

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

Monthly cash flow

-$375

Cap rate

1.8%

Cash-on-cash

-22.8%

DSCR

0.29

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$21,900

Stays / year58

Property tax($989)

Insurance($495)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($4,836)

Management($4,380)

Maintenance reserve($1,095)

Cleaning($5,256)

Lodging / tourism tax($876)

Total operating expenses($20,087)

Net operating income$1,814

Down payment$19,780

Loan amount$79,120

Monthly payment (P&I)$526.39

Annual debt service($6,317)

Annual cash flow-$4,503

Break-even occupancy69.0%

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.