ACTIVEcondovia mls

2700 Green Mountain Drive, Unit 2

Branson, MO, 65616

2 bd2 ba1,328 sqftBuilt 1992

Listing courtesy of AMAX Real Estate · (417) 855-2333 · MLS# SOM60328479

List price

$224,900

$169/sqft

Listing description

Welcome to The Greens at Thousand Hills! Whether you're looking for a proven vacation rental investment or a cozy updated condo for your own personal enjoyment, this unit is the one. The unit includes updated cabinets, flooring and a newly installed HVAC unit in 2024. The Greens at Thousand Hills condos provide luxury living with quiet Southwest Missouri charm. Located just off the iconic Branson strip, this condo features 2 bedrooms, 2 full bathrooms and a wonderfully appointed updated kitchen. Enjoy peace and serenity, or pack your days and nights with shows, museums, world class eating or visit one of the best theme parks in the country at Silver Dollar City just minutes away. Want to spend your days on the water? Table Rock Lake, Lake Taneycomo or Bull Shoals Lake beckons. Just minutes from several marinas and boat rentals, your days of fishing and sun-soaked memories are at your disposal. This unit comes fully furnished and is move in ready!

Financial analysis

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

Monthly cash flow

-$696

Cap rate

2.7%

Cash-on-cash

-18.6%

DSCR

0.42

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($1,636)

Insurance($1,125)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,300)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($22,197)

Net operating income$6,010

Down payment$44,980

Loan amount$179,920

Monthly payment (P&I)$1,197.01

Annual debt service($14,364)

Annual cash flow-$8,354

Break-even occupancy75.1%

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.