ACTIVEcondovia mls

103 Garden Circle, Unit 110-3

Branson, MO, 65616

3 bd2 ba1,135 sqftBuilt 2006

List price

$142,500

Financial analysis

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

Monthly cash flow

$1,443

Cap rate

18.5%

Cash-on-cash

60.7%

DSCR

2.90

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($741)

Insurance($713)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,412

Down payment$28,500

Loan amount$114,000

Monthly payment (P&I)$758.44

Annual debt service($9,101)

Annual cash flow$17,311

Break-even occupancy24.1%

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

Prime Branson condo investment opportunity just minutes from Silver Dollar City, Tanger Outlets, White Water, and the famous Branson Strip. These tenant-occupied condos offer strong rental demand in a highly desirable location. Whether you're expanding your portfolio or securing property in one of Branson's most visited areas, this opportunity is worth a look. Buy one or both! **Photos representative only.**

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.