← New analysisCompare properties →
ACTIVEcondovia mls

180 Grace Chapel Road, Unit 221

Blue Eye, MO, 65611

2 bd2 ba1,370 sqftBuilt 2007

List price

$177,777

Living Room
Financial analysis

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

Monthly cash flow

$649

Cap rate

10.8%

Cash-on-cash

21.9%

DSCR

1.69

Est. annual revenue$40,150
Stays / year67
Property tax($1,064)
Insurance($889)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,137
Down payment$35,555
Loan amount$142,222
Monthly payment (P&I)$946.20
Annual debt service($11,354)
Annual cash flow$7,783
Break-even occupancy37.2%

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
Experience Elevated Living at The Bridges of Brushy Creek! This stunning 1,370 sq. ft. residence in the prestigious Morningside community perfectly blends architectural elegance with modern comfort. Step inside to discover soaring high tray ceilings that create an expansive, airy feel throughout the open-concept living space. The gourmet kitchen is a chef's dream, featuring sleek granite countertops, stainless steel appliances, and a functional kitchen island perfect for morning coffee or evening entertaining. The crown jewel of this home is the massive 19.2' x 11.6' indoor balcony. Overlooking the vibrant shops and beautifully landscaped common areas, this versatile area offers a peaceful year-round retreat. With 2 spacious bedrooms and 2 full baths, this condo offers the luxury lifestyle you've been searching for.

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.