← Back to the guideCompare properties →
ACTIVEcondovia mls

3013 N Vineyards Terrace, Unit 1

Branson, MO, 65616

3 bd2 ba1,173 sqftBuilt 2023

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60320051

List price

$215,000

5% price cut$225,500

$183/sqft

Listing description
New-construction Branson vacation-rental condo with two pools: this 3-bedroom, 2-bath walk-down unit at Vineyards Terrace Condominiums offers 1,173 sq ft of spacious, open floor plan, built in 2023 and approved for nightly rental with no management restrictions. The community features two swimming pools for the upcoming swim season, and the walk-down design allows direct access from parking without interior stairs to the entry. Three bedrooms and two full baths give the unit flexibility as a full-time residence, a second home in Branson, or a short-term rental. Vineyards Terrace is located in Branson, MO, within reach of the Hwy 76 strip, Branson Landing, Silver Dollar City, and Table Rock Lake, keeping owners and guests close to the shows, dining, shopping, and outdoor recreation that draw visitors to the Ozarks year-round. As new construction, the condo is sold unfurnished; photos are staged for presentation purposes only. Design and furnishing packages are available at additional cost. Condo and HOA documents available in the listing supplements where provided.
Financial analysis

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

Monthly cash flow

-$96

Cap rate

5.9%

Cash-on-cash

-2.7%

DSCR

0.92

Est. annual revenue$36,792
Stays / year58
Property tax($907)
Insurance($1,075)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,600)
Management($7,358)
Maintenance reserve($1,840)
Cleaning($5,256)
Lodging / tourism tax($1,472)
Total operating expenses($24,208)
Net operating income$12,584
Down payment$43,000
Loan amount$172,000
Monthly payment (P&I)$1,144.32
Annual debt service($13,732)
Annual cash flow-$1,148
Break-even occupancy50.6%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

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.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

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.

IDX & copyright information