← New analysisCompare properties →
ACTIVEcondovia mls

3107 S Vineyards Terrace, Unit 4

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2021

List price

$267,900

3107
Financial analysis

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

Monthly cash flow

$556

Cap rate

8.9%

Cash-on-cash

12.4%

DSCR

1.39

Est. annual revenue$49,184
Stays / year67
Property tax($2,748)
Insurance($1,340)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,778
Down payment$53,580
Loan amount$214,320
Monthly payment (P&I)$1,425.88
Annual debt service($17,111)
Annual cash flow$6,668
Break-even occupancy43.1%

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
WOW!!! Just LOOK at this INCREDIBLE View......Mountains & Branson City Lights, the Branson Ferris Wheel as the Centerpiece! Walk In Condo, NO STEPS! Such a Peaceful Location so Close to All the Attractions and Fun of Branson. This GORGEOUS Unit is Tastefully Decorated & Fully Furnished Active Nightly Rental with Great 5 Star Reviews. You'll Love the Homey, Luxurious Feel of This Inviting Condo Featuring Luxury Vinyl Plank Flooring, Granite & Stainless Steel Appliances, Tile Walk In Showers, Tile Backsplash, Open Concept, Walk in closets, Full Size Stackable Washer/Dryer, Pantry, Owner Closets, Keyless Entry, Open and Airy with Natural Light! You & Your Guests will Love the Two Sparkling Pools with Bathrooms/Changing Area, Outside Shower, Green Space, Two Pavilions w Tables & BBQ Grills. Great for Full Time Living or to Begin or Add to Your Investment Portfolio. Just a Stone's Throw From The Famous 76 Strip, Moonshine Beach is About 5 Minutes Away. Table Rock State Park and Silver Dollar City are About 12 Minutes Away!

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.