ACTIVEcondovia mls

200 Golf View Drive, Unit B4

Branson, MO, 65616

2 bd2 ba960 sqftBuilt 1995

Listing courtesy of Chosen Realty LLC · (330) 858-5322 · MLS# SOM60334941

List price

$180,000

$188/sqft

Listing description

Fully remodeled top-floor condo at The Club at Thousand Hills in Branson. New floors, paint, baseboards, tiled showers with glass doors/splash panels, bath fixtures and toilets, kitchen cabinets, appliances (including refrigerator), quartz counters, washer/dryer, hot water heater, sliding glass doors, and tempered-glass balcony railings. Vaulted ceilings. Remodeled master closet with generous storage. Most furnishings convey; personal items will be removed. Owner-occupied nearly 2 years. Sought-after upstairs unit with a view of the first hole on Thousand Hills Golf Course. Zoned and approved for nightly rentals. HOA is $220/month and covers the master insurance policy, exterior maintenance, mowing, and the seasonal pool (Memorial Day-Labor Day). 24/7 emergency contact through the property management company. About 1/2 mile off the Branson Theater District. 12 minutes to Branson Landing and downtown; 15 minutes to Silver Dollar City.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$65

Cap rate

6.0%

Cash-on-cash

-2.2%

DSCR

0.93

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$17,002

Property tax($711)

Insurance($720)

Utilities($0)

HOA($2,640)

Management($1,360)

Maintenance reserve($850)

Total operating expenses($6,281)

Net operating income$10,720

Down payment$36,000

Loan amount$144,000

Monthly payment (P&I)$958.04

Annual debt service($11,496)

Annual cash flow-$776

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.