← New analysisCompare properties →
ACTIVEcondovia mls

3013 N Vineyards Terrace, Unit 1

Branson, MO, 65616

3 bd2 ba1,173 sqftBuilt 2023

List price

$225,500

Financial analysis

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

Monthly cash flow

$952

Cap rate

11.5%

Cash-on-cash

25.3%

DSCR

1.79

Est. annual revenue$49,184
Stays / year67
Property tax($907)
Insurance($1,128)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,831
Down payment$45,100
Loan amount$180,400
Monthly payment (P&I)$1,200.21
Annual debt service($14,402)
Annual cash flow$11,428
Break-even occupancy34.6%

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
Looking for a new place to invest, Second Home, or Full Time Living? Look no further! This brand-new walk-down 3-bedroom condo offers the perfect combination of comfort, convenience, and style. Featuring two pools for this upcoming swimming season, and spacious floor plans, our condos are sure to exceed your expectations. Vacation Rental Approved with no management restrictions! Don't wait - make your move today and start Living, Vacationing and Investing in Branson. Please be aware that these are newly constructed units and do not come furnished. The photos provided are staged for presentation purposes only. If you have any further inquiries, please don't hesitate to contact your agent. Design packages available at additional cost.

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.