ACTIVEcondovia mls

3103 Riverstone Drive

Branson, MO, 65616

2 bd2 ba1,926 sqftBuilt 2008

Listing courtesy of Keller Williams Tri-Lakes - WP · (417) 336-4999 · MLS# SOM60329812

List price

$415,000

$215/sqft

Listing description

Welcome to River Bend Place, where luxury meets convenience in one of Branson's premier lakefront communities. This spacious 2-bedroom, 2-bath condominium offers an open, comfortable floor plan designed for easy living and entertaining.Step onto your private balcony and take in breathtaking views of Lake Taneycomo and the Branson Landing. One of the best features? Enjoy Branson's spectacular fireworks displays from the comfort of your own balcony while overlooking the sparkling water below.The location couldn't be better. Branson Landing is just minutes away, offering some of the area's best shopping, dining, and entertainment, while Branson Hills Shopping Center is only moments from your door for everyday conveniences.River Bend Place offers an exceptional lifestyle with resort-style amenities, including an infinity-edge pool overlooking the lake, a well-equipped fitness center, clubhouse with guest suites for family and friends, picnic areas, and golf cart access throughout the community.Whether you're looking for a full-time residence, a weekend getaway, or a low-maintenance home in the heart of Branson, this is an opportunity to enjoy luxury lakefront living with incredible views, outstanding amenities, and an unbeatable location.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,719

Cap rate

1.4%

Cash-on-cash

-24.9%

DSCR

0.22

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$17,002

Property tax($2,730)

Insurance($1,660)

Utilities($0)

HOA($4,524)

Management($1,360)

Maintenance reserve($850)

Total operating expenses($11,124)

Net operating income$5,878

Down payment$83,000

Loan amount$332,000

Monthly payment (P&I)$2,208.80

Annual debt service($26,506)

Annual cash flow-$20,628

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.