ACTIVEcondovia mls

79 Anglers Pointe, Unit 2

Branson, MO, 65616

2 bd2 ba1,277 sqftBuilt 1995

List price

$280,000

Financial analysis

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

Monthly cash flow

$90

Cap rate

6.8%

Cash-on-cash

1.9%

DSCR

1.06

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($726)

Insurance($1,400)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,964

Down payment$56,000

Loan amount$224,000

Monthly payment (P&I)$1,490.28

Annual debt service($17,883)

Annual cash flow$1,081

Break-even occupancy52.5%

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

Can't get any closer to the lake than this, one of the most beautiful views in the Ozarks. This is currently a nightly rental with a high occupancy rate. Sold with the furnishings and bookings for the summer already.

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.