← New analysisCompare properties →
ACTIVEcondovia mls

121 Grand Summit Pt, Unit 1

Branson, MO, 65616

3 bd3 ba3,066 sqftBuilt 2004

List price

$399,900

121 Grand Summit Pt
Financial analysis

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

Monthly cash flow

-$204

Cap rate

5.8%

Cash-on-cash

-3.1%

DSCR

0.90

Est. annual revenue$49,184
Stays / year67
Property tax($2,775)
Insurance($2,000)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,091
Down payment$79,980
Loan amount$319,920
Monthly payment (P&I)$2,128.44
Annual debt service($25,541)
Annual cash flow-$2,450
Break-even occupancy59.4%

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
Privacy meets prime location at 121 Grand Summit. This 3-bedroom, 3-bath townhome in the gated community features a zero-step entry and a main-floor layout designed for long-term comfort. With the primary suite and two guest bedrooms on the first level, daily living is easy and accessible. The second floor offers a spacious, open bonus room with its own full bath and large walk-in closet--ideal for hobbies or extra guests. Enjoy being just minutes from the vibrant Branson Landing and the Branson Entertainment District, with major retailers like Walmart Supercenter and Home Depot just moments from your front door.

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.