← New analysisCompare properties →
ACTIVEcondovia mls

275 Toni Lane, Unit 1 (A)

Branson, MO, 65616

3 bd2 ba1,095 sqftBuilt 2006

List price

$173,650

20260212_122849
Financial analysis

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

Monthly cash flow

$1,274

Cap rate

15.2%

Cash-on-cash

44.0%

DSCR

2.38

Est. annual revenue$49,184
Stays / year67
Property tax($613)
Insurance($868)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,384
Down payment$34,730
Loan amount$138,920
Monthly payment (P&I)$924.24
Annual debt service($11,091)
Annual cash flow$15,293
Break-even occupancy27.8%

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
Close to Branson, yet nothing but Ozark Mountain Views! Fresh paint, updated kitchen counters and a great tenant. Perfect investment opportunity, don't let this one get away!

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.