← 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

$414,000

$258/sqft

3003 N Vineyards Terrace — photo 13003 N Vineyards Terrace — photo 23003 N Vineyards Terrace — photo 33003 N Vineyards Terrace — photo 43003 N Vineyards Terrace — photo 53003 N Vineyards Terrace — photo 63003 N Vineyards Terrace — photo 73003 N Vineyards Terrace — photo 83003 N Vineyards Terrace — photo 93003 N Vineyards Terrace — photo 103003 N Vineyards Terrace — photo 113003 N Vineyards Terrace — photo 123003 N Vineyards Terrace — photo 133003 N Vineyards Terrace — photo 143003 N Vineyards Terrace — photo 153003 N Vineyards Terrace — photo 163003 N Vineyards Terrace — photo 173003 N Vineyards Terrace — photo 183003 N Vineyards Terrace — photo 193003 N Vineyards Terrace — photo 203003 N Vineyards Terrace — photo 213003 N Vineyards Terrace — photo 223003 N Vineyards Terrace — photo 233003 N Vineyards Terrace — photo 243003 N Vineyards Terrace — photo 253003 N Vineyards Terrace — photo 263003 N Vineyards Terrace — photo 273003 N Vineyards Terrace — photo 283003 N Vineyards Terrace — photo 293003 N Vineyards Terrace — photo 303003 N Vineyards Terrace — photo 313003 N Vineyards Terrace — photo 323003 N Vineyards Terrace — photo 333003 N Vineyards Terrace — photo 343003 N Vineyards Terrace — photo 353003 N Vineyards Terrace — photo 363003 N Vineyards Terrace — photo 373003 N Vineyards Terrace — photo 383003 N Vineyards Terrace — photo 393003 N Vineyards Terrace — photo 403003 N Vineyards Terrace — photo 413003 N Vineyards Terrace — photo 42
Listing description
Welcome to your next high-performing investment and personal getaway at 3003 North Vineyards Terrace, Unit 3--an exceptional 4-bedroom, 3-bath fully furnished, turnkey condo in the desirable Vinyards Terrace Condominium community in Branson, Missouri. This spacious walk-up unit is thoughtfully designed and beautifully appointed, offering a rare combination of comfort, style, and income potential in one of the Midwest's top vacation destinations. Step inside and experience a warm, inviting atmosphere curated with care and intention. Decorated with a ''guest-first'' mindset, this condo features pleasing, cozy finishes and calming tones that create a relaxing retreat after a full day of enjoying Branson's world-class entertainment, live shows, shopping, dining, and outdoor recreation. The open-concept living area flows seamlessly into a well-equipped kitchen with granite countertops, ample cabinetry, and everything needed for short- or long-term stays. Ideal for larger groups and families, the smart floor plan includes four generously sized bedrooms and three full bathrooms, providing comfort and privacy for guests. Upstairs, a second living area offers additional space to unwind, complete with games and entertainment--perfect for maximizing guest satisfaction and repeat bookings. Nestled in a quiet, private setting, this property offers the best of both worlds: peaceful surroundings with convenient access to the Branson Strip, Table Rock Lake, Silver Dollar City, golf courses, and more. Whether you're looking to expand your vacation rental portfolio, secure a proven income-producing property, or own a fully furnished second home ready for immediate enjoyment, this condo checks every box. Don't miss this rare opportunity to own a turnkey Branson investment property in a prime location with strong rental appeal, stylish furnishings, and space to accommodate today's travelers. Schedule your showing today and start generating income from day one!
Financial analysis

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

Monthly cash flow

-$131

Cap rate

6.0%

Cash-on-cash

-1.9%

DSCR

0.94

Est. annual revenue$58,218
Stays / year67
Property tax($2,076)
Insurance($2,070)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,600)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Lodging / tourism tax($2,329)
Net operating income$24,866
Down payment$82,800
Loan amount$331,200
Monthly payment (P&I)$2,203.48
Annual debt service($26,442)
Annual cash flow-$1,576
Break-even occupancy57.5%

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.

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