ACTIVEcondovia mls

29 Blue Bird Way, Unit 3

Branson, MO, 65616

2 bd2 ba900 sqftBuilt 1994

Listing courtesy of Sterling Real Estate Group LLC · (417) 331-0933 · MLS# SOM60329828

List price

$179,000

$199/sqft

Listing description

Very busy short-term rental ready for your next investment property or your personal vacation home. Priced to sell. In the popular The Cove on Indian Point where you or your guests as minutes from Silver Dollar City. Amenities included in your dues include wifi, cable, tennis court, pickle ball court, basketball court, playground, lake access for kayaking or fishing, hiking trails to discover the wonderment of the Ozarks. This two bedroom, two bathroom condo is so clean you can feel the comfort of home as soon as you walk in. Perfect for any investor or family wanting a vacation home. Closest condo complex to Silver Dollar city, these condos stay booked. BONUS: You have the rare opportunity of buying the condo directly next door increasing your return on investment.

Financial analysis

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

Monthly cash flow

-$482

Cap rate

3.2%

Cash-on-cash

-16.2%

DSCR

0.49

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($1,028)

Insurance($895)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,500)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($22,559)

Net operating income$5,648

Down payment$35,800

Loan amount$143,200

Monthly payment (P&I)$952.71

Annual debt service($11,433)

Annual cash flow-$5,785

Break-even occupancy66.8%

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.