← New analysisCompare properties →
ACTIVEcondovia mls

115 Residence Lane, Unit 4

Branson, MO, 65616

3 bd3 ba1,882 sqftBuilt 2006

List price

$265,000

1-web-or-mls-DSC02029
Financial analysis

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

Monthly cash flow

$234

Cap rate

7.4%

Cash-on-cash

5.3%

DSCR

1.17

Est. annual revenue$49,184
Stays / year67
Property tax($2,669)
Insurance($1,325)
Utilities($3,000)
HOA($4,140)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$19,731
Down payment$53,000
Loan amount$212,000
Monthly payment (P&I)$1,410.44
Annual debt service($16,925)
Annual cash flow$2,806
Break-even occupancy50.0%

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
Beautifully furnished 1.5 story townhouse located in the highly sought after Thousand Hills community, perfect for those looking for comfort, convenience, and investment potential. This 3 bedroom, 2.5 bath home features an inviting open floor plan with a spacious living room centered around a cozy gas fireplace, ideal for relaxing or entertaining. The kitchen flows seamlessly into the dining area highlighted by a charming bay window, and offers granite countertops, a breakfast bar for additional seating, and sleek black appliances. The main level primary bedroom showcases elegant tray ceilings and an en-suite bathroom complete with dual sink vanity, jetted tub, and a walk-in shower. A convenient powder room is also located on the main floor. Upstairs, you will find two additional bedrooms connected by a centrally located jack and jill bathroom with a shower and tub combination. Step outside to enjoy a private concrete patio, perfect for grilling or unwinding. Located in one of Branson's most desirable golf communities, this property is ideal as a full time residence, vacation getaway, or rental 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.