← New analysisCompare properties →
ACTIVEcondovia mls

3003 N Vineyards Terrace, Unit 3

Branson, MO, 65616

4 bd3 ba1,604 sqftBuilt 2023

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60321831

List price

$413,000

$257/sqft

Listing description
Welcome to your next high-performing investment and personal getaway at 3003 North Vineyards Terrace, Unit 3--an exceptional, fully furnished, turnkey 4-bedroom, 3-bath, 1,604 sf condominium in the highly desirable Vineyards Terrace Condominium community in Branson, Missouri. Designed with traveling families in mind, this spacious walk-up condo offers the perfect combination of comfort, style, and income potential in one of the Midwest's premier vacation destinations. Step inside and experience a warm, inviting atmosphere thoughtfully curated with a guest-first approach. Comfortable furnishings, tasteful decor, and calming finishes create the perfect retreat after a day spent enjoying Branson's renowned live entertainment, shopping, dining, outdoor recreation, and family attractions. The open-concept living area flows seamlessly into a well-appointed kitchen featuring granite countertops, ample cabinetry, and everything needed for both short- and long-term stays. With four generously sized bedrooms and three full bathrooms, the spacious floor plan provides comfort and privacy for larger families and groups. A second upstairs living area adds even more flexibility, offering additional space to relax, play games, or enjoy movie nights. Guests especially appreciate the selection of video games and toys, providing entertainment for all ages on rainy days or during quiet evenings at the condo. Nestled in a peaceful, private setting, this property offers the best of both worlds--tranquil surroundings with convenient access to the Branson Strip, Table Rock Lake, Silver Dollar City, championship golf courses, and countless area attractions. Whether you're looking to expand your vacation rental portfolio, purchase a fully furnished second home, or invest in a property with exceptional guest appeal, this condo is ready for immediate enjoyment. Being offered fully furnished and turnkey, it's ready to welcome guests or owners from day one. Schedule your private showing today.
Financial analysis

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

Monthly cash flow

-$106

Cap rate

6.1%

Cash-on-cash

-1.5%

DSCR

0.95

Est. annual revenue$57,466
Stays / year58
Property tax($2,076)
Insurance($2,065)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,600)
Management($11,493)
Maintenance reserve($2,873)
Cleaning($5,256)
Lodging / tourism tax($2,299)
Total operating expenses($32,362)
Net operating income$25,104
Down payment$82,600
Loan amount$330,400
Monthly payment (P&I)$2,198.16
Annual debt service($26,378)
Annual cash flow-$1,274
Break-even occupancy49.7%

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.

IDX & copyright information