← New analysisCompare properties →
ACTIVEcondovia mls

31 Golfshores Drive, Unit 19

Branson, MO, 65616

1 bd1 ba670 sqftBuilt 1994

List price

$144,999

Screenshot 2025-02-04 at 9.09.59AM
Financial analysis

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

Monthly cash flow

$289

Cap rate

8.8%

Cash-on-cash

11.9%

DSCR

1.37

Est. annual revenue$31,116
Stays / year67
Property tax($864)
Insurance($725)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,726
Down payment$29,000
Loan amount$115,999
Monthly payment (P&I)$771.75
Annual debt service($9,261)
Annual cash flow$3,465
Break-even occupancy44.0%

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
Escape to the enchanting Ozarks with this peaceful retreat nestled in the heart of Branson. Perfectly situated for relaxation and exploration, this property offers a unique blend of comfort, natural beauty, and close proximity to all that Branson has to offer. This delightful property is a spacious, one-bedroom, one-bathroom condo. The living area is warm and inviting, featuring large windows that frame picturesque views of the Ozark Mountains. Gather in the comfortable living room for game night, watch your favorite shows on the smart TV, or simply relax and unwind. The fully equipped kitchen offers stainless steel appliances and plenty of counter space. The real treasure of this property is the private outdoor space. Relax on the spacious patio or enjoy the amenities the resort has to offer! This oasis is conveniently located to explore the best of the area. Don't miss out on this opportunity!

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.