ACTIVEcondovia mls

180 Grace Chapel Road, Unit 214

Blue Eye, MO, 65611

1 bd1 ba674 sqftBuilt 2007

List price

$98,500

Financial analysis

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

Monthly cash flow

$580

Cap rate

13.5%

Cash-on-cash

35.3%

DSCR

2.11

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($575)

Insurance($493)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$13,247

Down payment$19,700

Loan amount$78,800

Monthly payment (P&I)$524.26

Annual debt service($6,291)

Annual cash flow$6,956

Break-even occupancy32.9%

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

Welcome to your charming one-bedroom, one-bath condo in The Ridges of Brushy Creek in Morningside! This cozy space features beautiful granite countertops in the kitchen and an open layout perfect for relaxation and entertaining.Enjoy your mornings or evenings on the screened-in back porch, providing a peaceful outdoor retreat. Located just minutes from shops and eateries, and only 25 minutes to Branson!

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.