← New analysisCompare properties →
ACTIVEcondovia mls

1206 Riverstone Drive

Branson, MO, 65616

2 bd2 ba1,747 sqftBuilt 2006

List price

$399,900

River Bend Place
Financial analysis

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

Monthly cash flow

-$743

Cap rate

4.2%

Cash-on-cash

-11.1%

DSCR

0.65

Est. annual revenue$40,150
Stays / year67
Property tax($2,463)
Insurance($2,000)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,628
Down payment$79,980
Loan amount$319,920
Monthly payment (P&I)$2,128.44
Annual debt service($25,541)
Annual cash flow-$8,913
Break-even occupancy75.3%

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
Watch the boats on Taneycomo and the fireworks at Branson Landing!! You can do both from this luxury 2 bedroom, 2 bath condo in the beautiful complex called River Bend Place. The open floorplan and walls of windows let in lots of light along with the breathtaking view. The see-thru fireplace is a focal point for both the living room and the sunroom. And speaking of the sunroom, just add a sleeper sofa or murphy bed and it would make a nice guest room when needed. This walk-in unit comes with an assigned carport and exterior closet and full access to all of River Bend amenities, such as the resort inspired infinity pool and exercise room. Having a family gathering and need more room? For a fee, there are extra hotel rooms available at the clubhouse for the owner's overnight guest and a large kitchen to enjoy. Do you like to fish? River Bend has a private dock that you can use and boat slips are available to rent thru the COA. And the best part...No nightly rentals allowed and all this is located just a couple of minutes from the Branson Hills shopping area, a golf course, Cox hospital, Branson Landing, and the Rec-Plex. There is not a more convenient location in town!!!

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.