ACTIVEcondovia mls

2962 Vineyards Parkway, Unit 26-6

Branson, MO, 65616

3 bd2 ba1,161 sqftBuilt 2007

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60333885

List price

$169,900

$146/sqft

Listing description

Welcome to this fully furnished 3-bedroom, 2-bath condo located in the Vineyards subdivision! Offering a comfortable layout with plenty of space for family and guests, this property is ready to enjoy from day one. Conveniently located just minutes from Branson's popular restaurants, live shows, shopping, entertainment, and area attractions, you'll have everything Branson has to offer right at your fingertips. Beautiful Table Rock Lake is also just minutes away, making it easy to enjoy boating, fishing, swimming, and all the outdoor recreation the Ozarks are known for. Whether you're searching for an investment property, a vacation getaway, or a comfortable full-time residence, this condo offers wonderful flexibility and potential. With furnishings already in place, you can simply bring your suitcase and start enjoying your new Branson property. Don't miss this opportunity. Schedule your private showing today!

Financial analysis

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

Monthly cash flow

$22

Cap rate

6.5%

Cash-on-cash

0.8%

DSCR

1.02

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,339

Stays / year58

Property tax($1,279)

Insurance($850)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,180)

Management($6,868)

Maintenance reserve($1,717)

Cleaning($5,256)

Lodging / tourism tax($1,374)

Total operating expenses($23,222)

Net operating income$11,117

Down payment$33,980

Loan amount$135,920

Monthly payment (P&I)$904.28

Annual debt service($10,851)

Annual cash flow$265

Break-even occupancy47.3%

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.