ACTIVEcondovia mls

200 S Sycamore Street, Unit H1006-A1008

Branson, MO, 65616

1 bd1 ba403 sqftBuilt 2007

Listing courtesy of Southern Missouri Real Estate, LLC · (417) 332-7366 · MLS# SOM60304591

List price

$122,900

$305/sqft

Listing description

WOW!! Price Lowered and UPCOMING MANDATORY HILTON RENOVATIONS ARE COMPLETELY PAID-FOR!! - Rarely Available Investment Opportunity!! Luxury LAKE VIEW Hilton Branson Landing unit on the 10th floor (Hilton Door # 1006) - at the Branson Hilton. High-End Vacation Rental in Branson!! This 2-queen-studio, 1 bath unit comes fully furnished (turn-key!). There are impressive Lake Views! Amenities include indoor and outdoor swimming pools, exercise facility, and onsite dining options. Easy access to all the shops, restaurants, and entertainment of the Branson Landing and Downtown Old Branson! This unit is completely managed by Hilton Hotels. There is an impressive rental history. The owner can enjoy 21 days of personal use per year. 1031 Tax-Deferred $ is OK!

Financial analysis

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

Monthly cash flow

-$413

Cap rate

2.4%

Cash-on-cash

-20.1%

DSCR

0.37

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$22,601

Stays / year58

Property tax($1,097)

Insurance($615)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,480)

Management($4,520)

Maintenance reserve($1,130)

Cleaning($5,256)

Lodging / tourism tax($904)

Total operating expenses($19,701)

Net operating income$2,899

Down payment$24,580

Loan amount$98,320

Monthly payment (P&I)$654.13

Annual debt service($7,850)

Annual cash flow-$4,950

Break-even occupancy70.0%

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.