← New analysisCompare properties →
ACTIVEcondovia mls

2800 Green Mountain Drive, Unit 230

Branson, MO, 65616

2 bd2 ba1,447 sqftBuilt 1999

List price

$210,000

Financial analysis

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

Monthly cash flow

$409

Cap rate

8.7%

Cash-on-cash

11.7%

DSCR

1.37

Est. annual revenue$40,150
Stays / year67
Property tax($1,723)
Insurance($1,050)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,317
Down payment$42,000
Loan amount$168,000
Monthly payment (P&I)$1,117.71
Annual debt service($13,413)
Annual cash flow$4,905
Break-even occupancy43.8%

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
Check it out -- golf front -- entry level condo.2 bedroom 2 bath updated kitchen and bathrooms. This unit is walk in - no stairs. You can do you own vacation rental or you can use existing Thousands Hills Vacation Management company or you can make it your Branson retreat. Check out the golf front View. Check out the Pool. The covered back porch invites you to relax and view the manicured Thousand Hills Golf Course. This condo is located just one block off of the Famous 76 Strip.! It is very close to many restaurants, entertainment venues and Shows.Access to the pool is very easy from this unit. Come check it out.

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.