ACTIVEcondovia mls

1 Memory Lane, Unit 5

Branson, MO, 65616

2 bd2 ba859 sqftBuilt 1990

List price

$154,900

Financial analysis

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

Monthly cash flow

$782

Cap rate

12.4%

Cash-on-cash

30.3%

DSCR

1.95

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,042)

Insurance($775)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,273

Down payment$30,980

Loan amount$123,920

Monthly payment (P&I)$824.44

Annual debt service($9,893)

Annual cash flow$9,380

Break-even occupancy33.6%

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

Ready, set ,go! This 2 bedroom/2 bath condo is fully furnished & vacation rental approved. This location has easy access to all of the action Branson offers as well as Lake Taneycomo & Table Rock Lake. Fall Creek Marina is located nearby with slip rentals, dock fishing & more. Just minutes to Table Rock Lake, with boat launches, restaurants, walking trails, visitors center & pavilions for your enjoyment.

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.