← New analysisCompare properties →
ACTIVEcondovia mls

160 Mulligan Lane, Unit 3

Branson, MO, 65616

3 bd2 ba1,934 sqftBuilt 1987

List price

$349,000

160 MULLIGAN #3
Financial analysis

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

Monthly cash flow

-$109

Cap rate

6.0%

Cash-on-cash

-1.9%

DSCR

0.94

Est. annual revenue$49,184
Stays / year67
Property tax($2,439)
Insurance($1,745)
Utilities($3,000)
HOA($2,700)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$20,982
Down payment$69,800
Loan amount$279,200
Monthly payment (P&I)$1,857.52
Annual debt service($22,290)
Annual cash flow-$1,309
Break-even occupancy57.3%

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
STOP EVERYTHING..............TAKE A LOOK AT THIS 3 BEDROOM WALK IN LEVEL BEAUTIFULLY FURNISHED TURNKEY CONDO. ......ENGINEERED HARDWOOD FLOORS, GRANITE COUNTER TOPS, AWESOME WALK IN SHOWER, MASTER BEDROOM ON THE MAIN LEVEL. AND WE HAVE A GOOD NIGHTLY RENTAL HISTORY... THIS COND HAS IT ALL AND IT IS EASY TO SHOW........TAKE A LOOK ASAP..

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.