ACTIVEsingle familyvia mls

101 Hilltop Circle

Branson, MO, 65616

1 bd1 ba408 sqftBuilt 2005

List price

$110,000

$270/sqft

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

$141

Cap rate

7.9%

Cash-on-cash

7.7%

DSCR

1.24

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$11,040

Property tax($389)

Insurance($440)

Utilities($0)

HOA($60)

Management($883)

Maintenance reserve($552)

Net operating income$8,716

Down payment$22,000

Loan amount$88,000

Monthly payment (P&I)$585.47

Annual debt service($7,026)

Annual cash flow$1,691

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 peaceful getaway in the heart of the Ozarks! Nestled in the desirable Fall Creek RV Estates in Branson, this thoughtfully designed 1-bedroom, 1-bath park model home offers efficient, beautifully utilized living space with the kind of charm and character that invites you to make it your own over time. Step inside to find warm hardwood floors, a cozy yet functional layout, and a light-filled sunroom that adds valuable flexibility-perfect for a home office, guest space, or relaxing retreat.The kitchen comes fully equipped with a propane stove, microwave, refrigerator, and an in-line filtered water system for crystal-clear ice. Storage is a standout feature with two pantries, a stackable washer and dryer, and custom dining room shelving, while the bedroom includes a stylish sliding barn door closet for added character and convenience.Outside, enjoy a low-maintenance perennial garden that returns year after year-featuring lavender, irises, tulips, flowering bushes, a cactus, and even an apple tree. In the evenings and during the holidays, Govee smart lighting creates a warm, customizable ambiance-perfect for everyday living or entertaining.While already comfortable and move-in ready, the property also offers exciting potential for someone with vision to further personalize and refresh the space into their own Ozarks retreat. Located just minutes from Fall Creek Marina on Lake Taneycomo, this property offers easy access to fishing, boating, and scenic outdoor enjoyment. Whether you're looking for a weekend escape, investment opportunity, or simplified full-time living, this home delivers comfort, charm, opportunity, and location.

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.