← New analysisCompare properties →
ACTIVEcondovia mls

2904 Vineyards Parkway, Unit 1

Branson, MO, 65616

3 bd2 ba1,147 sqftBuilt 2007

List price

$250,000

A-4
Financial analysis

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

Monthly cash flow

$823

Cap rate

10.3%

Cash-on-cash

19.8%

DSCR

1.62

Est. annual revenue$49,184
Stays / year67
Property tax($769)
Insurance($1,250)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,847
Down payment$50,000
Loan amount$200,000
Monthly payment (P&I)$1,330.60
Annual debt service($15,967)
Annual cash flow$9,879
Break-even occupancy37.4%

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 Vacation Rental or Branson Getaway - Fully Furnished in a Prime Location! This charming 3 bedroom, 2 bath condo offers 1161 square feet of cozy, living space with just steps away from the community pool. Featuring newer vinyl plank flooring, stainless steel appliances and a strong Airbnb Rental History. It's the perfect opportunity for investors or anyone seeking a low-maintenance full time living. Ideally located just 5 minutes to Silver Dollar City and Billy Gail's Restaurant, 10 minutes to Tanger Outlet Mall,15 minutes to Branson Landing and 15 minutes to Indian Point Campground on Table Rock Lake. Enjoy views of the Branson Ferris Wheel and easy access to everything Branson has to offer!

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.