ACTIVEcondovia mls

107 Residence Lane, Unit 4

Branson, MO, 65616

3 bd3 ba1,574 sqftBuilt 2005

List price

$285,000

$181/sqft

Financial analysis

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

Monthly cash flow

-$14

Cap rate

6.3%

Cash-on-cash

-0.3%

DSCR

0.99

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$49,184

Stays / year67

Property tax($2,597)

Insurance($1,425)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,140)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Lodging / tourism tax($1,967)

Net operating income$18,036

Down payment$57,000

Loan amount$228,000

Monthly payment (P&I)$1,516.89

Annual debt service($18,203)

Annual cash flow-$167

Break-even occupancy55.3%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description

Townhome treasure! Welcome to The Residence at Thousand Hills Golf Resort, where this walk-in unit offers townhome-style comfort, an attached two-car garage, and the low-maintenance benefits of condo living. With 3 bedrooms, 2.5 baths, and an open floor plan, it delivers the space and comfort buyers are looking for. Inside, warm wood flooring, a gas fireplace, and a well-appointed kitchen create a great setting for everyday living or guest stays. Located across from the community swimming pool, this property comes fully furnished, making it fun and easy to enjoy from day one! Step outside to the covered patio with outdoor TV, perfect for game days, morning coffee, or relaxed evenings after a day playing in Branson. Recent updates include a new roof in 2024, while the gated resort setting provides exterior upkeep and landscaping handled by the association. Approved for short-term rentals, this property offers strong flexibility as a vacation getaway, short-term rental investment, or full-time residence, just minutes from all the action the area has to offer. With a two-car garage to sweeten the treasure hunt, this property is no ordinary find! Schedule your private showing today.

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.