ACTIVEcondovia mls

590 Abby Lane, Unit 8

Branson, MO, 65616

2 bd2 ba791 sqftBuilt 1994

List price

$143,900

Financial analysis

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

Monthly cash flow

$852

Cap rate

13.5%

Cash-on-cash

35.5%

DSCR

2.11

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($960)

Insurance($720)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,411

Down payment$28,780

Loan amount$115,120

Monthly payment (P&I)$765.90

Annual debt service($9,191)

Annual cash flow$10,220

Break-even occupancy31.7%

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

This fully furnished 2-bedroom, 2-bathroom condo is 2 levels, vaulted ceilings, and on a desirable end-unit location. With convenient access from the parking area, it features a large deck. Just minutes from the Table Rock Lake, Silver Dollar City, and Branson's top attractions, this condo offers the perfect blend of relaxation and convenience. And you are only a short walk from the on-site marina which provides world-class fishing and boat rentals on Lake Taneycomo. All furniture and appliances are included, making this a true turn-key investment or an ideal vacation retreat.

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.