ACTIVEcondovia mls

2800 Green Mountain Drive, Unit 112

Branson, MO, 65616

2 bd2 ba1,247 sqftBuilt 1998

List price

$189,900

Financial analysis

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

Monthly cash flow

$525

Cap rate

9.7%

Cash-on-cash

16.6%

DSCR

1.52

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,714)

Insurance($950)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,427

Down payment$37,980

Loan amount$151,920

Monthly payment (P&I)$1,010.73

Annual debt service($12,129)

Annual cash flow$6,298

Break-even occupancy40.6%

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

Vacation Rental in Branson! You CAN do your own rental in this complex. This- over 1200 square foot 2 bedroom/ 2 bath, newly re-modeled unit has all the modern updates and a stack washer and dryer. This unit has a huge back covered/screened patio that is only steps to the community Pool. The view is of the tranquil Thousand Hills Golf course. The condo is in the middle of the Branson action- shows and entertainment. One of the bedrooms is a lock-out unit for variety is rental options. This Cond0 is updated and ready to rent.

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.