← New analysisCompare properties →
ACTIVEcondovia mls

2 Memory Lane, Unit 2

Branson, MO, 65616

1 bd1 ba600 sqftBuilt 1990

List price

$105,000

DSC06187-Edit-Edit (1)
Financial analysis

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

Monthly cash flow

$553

Cap rate

12.7%

Cash-on-cash

31.6%

DSCR

1.99

Est. annual revenue$31,116
Stays / year67
Property tax($445)
Insurance($525)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$13,345
Down payment$21,000
Loan amount$84,000
Monthly payment (P&I)$558.85
Annual debt service($6,706)
Annual cash flow$6,639
Break-even occupancy33.9%

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
Neat as a pin and priced to sell! This 1 bedroom, 1 bathroom condo is vacation rental approved and will be an easy set up to start making money quick! Easy access to park and walk right in the front door. Conveniently located with close proximity to Table Rock Lake, Lake Taneycomo and all Branson attractions. Call today and see this one before it's gone!

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.