ACTIVEcondovia mls

4 Memory Lane, Unit 3

Branson, MO, 65616

1 bd1 ba551 sqftBuilt 1991

List price

$140,000

Financial analysis

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

Monthly cash flow

$325

Cap rate

9.2%

Cash-on-cash

13.9%

DSCR

1.44

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($770)

Insurance($700)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,845

Down payment$28,000

Loan amount$112,000

Monthly payment (P&I)$745.14

Annual debt service($8,942)

Annual cash flow$3,903

Break-even occupancy42.6%

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

Turn key nightly rental! Nearly everything inside is new! Remodeled in 2022, this walk-in unit features new kitchen cabinets, bathroom vanity, interior doors, flooring, paint, countertops, blinds, and more. Unwind on the back patio overlooking the serene pond or take a peaceful walk down to the Fall Creek Marina and Lake Taneycomo right on the property. If you love the outdoors, you'll appreciate the boat launch, public picnic areas, walking paths the resort has to offer. This fully furnished condo is perfect for adding to your investment portfolio or making it your full-time home. Located just 5-10 minutes from Table Rock Lake and close to all of Branson's top attractions with easy access to restaurants, shopping, and entertainment.

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.