← New analysisCompare properties →
ACTIVEcondovia mls

32 Golfshores Drive, Unit 3

Branson, MO, 65616

2 bd2 ba956 sqftBuilt 1994

List price

$174,900

32 Golfshores Dr 3-8
Financial analysis

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

Monthly cash flow

$663

Cap rate

10.9%

Cash-on-cash

22.8%

DSCR

1.71

Est. annual revenue$40,150
Stays / year67
Property tax($1,084)
Insurance($875)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,132
Down payment$34,980
Loan amount$139,920
Monthly payment (P&I)$930.89
Annual debt service($11,171)
Annual cash flow$7,961
Break-even occupancy36.8%

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
TurnKey Nightly Rental Condo! Furnished and ready for your 1st guest!32 Golfshores Dr, Unit 3, is a step down property with outside access for your pet This property is an active nightly rental with solid rental history. Resort location is just south of the Branson Strip, offers you or your guests easy access to shows, shopping, golf around town, and ALL our beautiful lakes

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.