ACTIVEcondovia mls

180 Grace Chapel Road, Unit 107

Blue Eye, MO, 65611

3 bd2 ba1,541 sqftBuilt 2007

List price

$232,500

Financial analysis

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

Monthly cash flow

$917

Cap rate

11.1%

Cash-on-cash

23.7%

DSCR

1.74

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($848)

Insurance($1,163)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,854

Down payment$46,500

Loan amount$186,000

Monthly payment (P&I)$1,237.46

Annual debt service($14,850)

Annual cash flow$11,005

Break-even occupancy35.4%

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

Discover the perfect blend of comfort and style in this beautifully designed 3-bedroom, 2-bath condominium boasting 1,500 square feet of modern living space. This condo is walk in with two exterior entrances, which offers both convenience and privacy.Step inside to be greeted by soaring high tray ceilings that enhance the airy feel of the open layout, while bringing in tons of natural light. Did I mention the newly installed plantation shutters throughout? Stunning! Also, new luxury vinyl flooring and brand new large capacity LG washer and dryer! The kitchen features stunning granite countertops, large farmhouse style sink and new refrigerator with an abundance of storage everywhere!The spacious master suite is complete with a large walk-in closet, granite counter tops with double sinks, and a walk-in shower. What is even better is it has screened-in enclosed front AND rear patios, perfect for enjoying coffee or evening relaxation in a serene setting overlooking the beautiful Ozark countryside! This is a must see for sure!!!

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.