← New analysisCompare properties →
ACTIVEcondovia mls

118 W Hensley Street, Unit 1d

Branson, MO, 65616

2 bd2 ba1,132 sqftBuilt 1983

List price

$195,000

_JJH3062
Financial analysis

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

Monthly cash flow

$571

Cap rate

9.9%

Cash-on-cash

17.6%

DSCR

1.55

Est. annual revenue$40,150
Stays / year67
Property tax($808)
Insurance($975)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,307
Down payment$39,000
Loan amount$156,000
Monthly payment (P&I)$1,037.87
Annual debt service($12,454)
Annual cash flow$6,853
Break-even occupancy39.4%

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
Discover the perfect blend of modern comfort and downtown convenience in this stunning 2 bed, 2 bath condo located in the heart of Branson. A quiet, top floor unit that boasts a fresh and contemporary feel, making it move-in ready for you. The kitchen is all new, including 'new' stainless steel appliances (range, dishwasher, and microwave). Also new countertop, backsplash, sink, faucet, garbage disposal, and plumbing. Bathrooms have new vanity, countertops, sinks, faucets, light fixtures and toilets. Fresh new paint on all walls, ceiling and trim. All new lighting in every room. New flooring throughout including luxury vinyl plank and carpet. With spacious bedrooms and ample storage, this condo is designed to meet all your needs. Situated in vibrant downtown Branson, you'll enjoy easy access to an array of amenities including shopping centers, dining, and a variety of entertainment options. Whether you're looking for a cozy home or a savvy investment, this condo is must-see. Experience the best of Branson living!Being sold by owner/agent.

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.