← New analysisCompare properties →
ACTIVEcondovia mls

2 Cabin Court, Unit 2

Branson, MO, 65616

2 bd2 ba816 sqftBuilt 1992

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60336186

List price

$175,000

$214/sqft

Listing description
Turnkey Branson Investment & Cozy Rustic Retreat! Tucked away at the end of a quiet dead-end street in Fall Creek Log Cabin Estates, this private, fully updated 2-story log cabin condo offers the ultimate blend of secluded charm and modern comfort. Comes completely move-in or rental ready, fully furnished with tasteful, high-end rustic decor!Step inside to soaring vaulted ceilings, warm rustic finishes, and a bright 2-bedroom, 2-bathroom layout. Enjoy serene mornings on the quaint front porch or unwind on the spacious side deck--you won't believe how peaceful and private this setting feels while being just steps from Lake Taneycomo for morning walks. Unbeatable Location: 5 minutes to 76 ''The Strip'' attractions, dining, and entertainment 5 minutes to Table Rock Lake boating and recreation Currently operating as a profitable short-term vacation rental with self-management or third-party management options available. Whether you're looking for a hassle-free, income-producing property, a personal getaway, or both, this charming turnkey cabin is ready to perform!
Financial analysis

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

Monthly cash flow

-$329

Cap rate

4.1%

Cash-on-cash

-11.3%

DSCR

0.65

Est. annual revenue$28,207
Stays / year58
Property tax($1,326)
Insurance($875)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($2,640)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($20,977)
Net operating income$7,230
Down payment$35,000
Loan amount$140,000
Monthly payment (P&I)$931.42
Annual debt service($11,177)
Annual cash flow-$3,947
Break-even occupancy60.8%

Numbers don't work?

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

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

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

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information