← New analysisCompare properties →
ACTIVEcondovia mls

120 Oxford Court, Unit 5-4

Branson, MO, 65616

2 bd2 ba1,388 sqftBuilt 1995

List price

$185,900

106 Oxford Dr 4-1
Financial analysis

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

Monthly cash flow

$571

Cap rate

10.1%

Cash-on-cash

18.4%

DSCR

1.58

Est. annual revenue$40,150
Stays / year67
Property tax($1,435)
Insurance($930)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,726
Down payment$37,180
Loan amount$148,720
Monthly payment (P&I)$989.44
Annual debt service($11,873)
Annual cash flow$6,853
Break-even occupancy39.4%

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 spacious first-floor condo features two bedrooms and two baths with a thoughtfully designed layout. Interior highlights include a cozy fireplace, crown molding, walk-in closets, and a generous primary suite offering ample counter space with dual sinks, along with a soaking tub and separate shower. A covered patio extends the living space outdoors, providing a great place to relax. Ideally located in Branson just minutes from the 76 Strip, this condo offers convenient access to shopping, dining, and entertainment--well suited for full-time living or second home.

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.