ACTIVEcondovia mls

403 Veterans Boulevard, Unit C-3

Branson, MO, 65616

1 bd1 ba436 sqftBuilt 1971

List price

$144,000

Financial analysis

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

Monthly cash flow

$246

Cap rate

8.4%

Cash-on-cash

10.3%

DSCR

1.32

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($1,440)

Insurance($720)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,155

Down payment$28,800

Loan amount$115,200

Monthly payment (P&I)$766.43

Annual debt service($9,197)

Annual cash flow$2,958

Break-even occupancy45.6%

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

This completely renovated and fully furnished condo is your perfect Branson getaway and a cash flowing short term rental! This one bedroom one bath condo features LVP flooring throughout, a modern kitchen and ground level access. Condo amentities include pools, fitness center, playground, and creek access. An added bonus, all utitlities are paid by the COA! Located within walking distance of Historic Downtown Branson and the Branson Landing you're in the perfect spot for great dining, shopping, and entertainment.

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.