ACTIVEcondovia mls

4 Memory Lane, Unit 1

Branson, MO, 65616

2 bd2 ba912 sqftBuilt 1991

List price

$149,900

Financial analysis

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

Monthly cash flow

$848

Cap rate

13.2%

Cash-on-cash

33.9%

DSCR

2.06

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($590)

Insurance($750)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,750

Down payment$29,980

Loan amount$119,920

Monthly payment (P&I)$797.83

Annual debt service($9,574)

Annual cash flow$10,176

Break-even occupancy31.8%

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

Looking for a nightly rental or a personal condo in the heart of Branson? Look no further. This condo is turn key ready and includes modern furnishings and a walk in entry for easy access. Complete with 2 bedrooms and 2 full baths. There is a great view of the pond on the back patio. This condo also has a sleeper sofa, so you can accommodate more guest when needed. Condo is a current active nightly and would make a great addition to someone's portfolio. Located just 2 miles from 76 and a short walk to a water view of Table Rock Lake for convenience. Set up 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.