PENDINGcondovia mls

403 Veterans Boulevard, Unit C-3

Branson, MO, 65616

1 bd1 ba436 sqftBuilt 1971

Listing courtesy of Keller Williams Local · (417) 883-4900 · MLS# SOM60310492

List price

$144,000

10% price cut$160,000

$330/sqft

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.

Financial analysis

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

Monthly cash flow

-$395

Cap rate

3.1%

Cash-on-cash

-16.5%

DSCR

0.48

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$24,353

Stays / year58

Property tax($1,440)

Insurance($720)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($3,258)

Management($4,871)

Maintenance reserve($1,218)

Cleaning($5,256)

Lodging / tourism tax($974)

Total operating expenses($19,896)

Net operating income$4,456

Down payment$28,800

Loan amount$115,200

Monthly payment (P&I)$766.43

Annual debt service($9,197)

Annual cash flow-$4,741

Break-even occupancy66.9%

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.