ACTIVEcondovia mls

10312 Branson Landing Boulevard, Unit 312

Branson, MO, 65616

2 bd3 ba1,536 sqftBuilt 2007

List price

$499,000

Financial analysis

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

Monthly cash flow

-$1,394

Cap rate

3.0%

Cash-on-cash

-16.8%

DSCR

0.47

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($3,455)

Insurance($2,495)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$15,140

Down payment$99,800

Loan amount$399,200

Monthly payment (P&I)$2,655.89

Annual debt service($31,871)

Annual cash flow-$16,731

Break-even occupancy93.2%

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

Welcome to the condo that might just ruin every other home you ever look at. This stunning two-bedroom, two-and-a-half-bathroom waterview condo sits right in the heart of Branson Landing, where luxury isn't just a buzzword -- it's your new daily routine. Dining, shopping, and entertainment are literally at your doorstep. Need a night out? Just take the elevator. Need a quiet night in? Those breathtaking lake views have you covered.Inside, this condo absolutely exudes beauty and sophistication. Every detail feels intentional, every angle feels like a postcard. The spacious primary bedroom offers a peaceful retreat after a long day of doing whatever you please, while the second bedroom gives guests zero excuses not to visit.The amenities here are no joke either. We're talking indoor and outdoor pools for year-round splashing, a fitness center for those ambitious mornings, and secure entry so you can sleep like a baby knowing your castle is well-guarded.And let's not forget Historic Downtown Branson is just a stone's throw away, adding an extra layer of charm and convenience to an already irresistible location.Fair warning -- once you see this place in person, your house hunt is officially over. Come take a look before someone else beats you to paradise.

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.