← New analysisCompare properties →
ACTIVEcondovia mls

3002 N Vineyards Terrace, Unit 3

Branson, MO, 65616

3 bd2 ba1,136 sqftBuilt 2023

List price

$299,000

2 Bedrooms (2)
Financial analysis

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

Monthly cash flow

$423

Cap rate

8.1%

Cash-on-cash

8.5%

DSCR

1.27

Est. annual revenue$49,184
Stays / year67
Property tax($2,202)
Insurance($1,495)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,168
Down payment$59,800
Loan amount$239,200
Monthly payment (P&I)$1,591.40
Annual debt service($19,097)
Annual cash flow$5,071
Break-even occupancy46.0%

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
Vineyards Condominiums - Where Modern Luxury Meets Vacation Vibes!Welcome to this stunning 2023-built condo, nestled in the heart of Branson! Whether you're looking for a high-performing income-producing vacation rental, a dreamy vacation home, or your everyday escape, this turn-key gem checks every box.Step inside to upscale, modern finishings and stylish decor -- completely furnished and ready for its next savvy investor or adventure-loving owner. Enjoy breathtaking views of the glittering lights along the iconic 76 Strip and Ferris Wheel right from your window!Perfectly located just minutes from Silver Dollar City, entertainment, shopping, dining, and all of Branson's top attractions, this condo is as cute as a button and as smart as a portfolio upgrade.Don't miss your chance to own a slice of Branson paradise!

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.