← New analysisCompare properties →
ACTIVEcondovia mls

28 Fall Creek Drive, Unit 8

Branson, MO, 65616

2 bd2 ba859 sqftBuilt 1993

List price

$179,000

28-Fall-Creek-Dr-Branson-Nightly-Rental
Financial analysis

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

Monthly cash flow

$677

Cap rate

10.9%

Cash-on-cash

22.7%

DSCR

1.71

Est. annual revenue$40,150
Stays / year67
Property tax($642)
Insurance($895)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,553
Down payment$35,800
Loan amount$143,200
Monthly payment (P&I)$952.71
Annual debt service($11,433)
Annual cash flow$8,121
Break-even occupancy36.5%

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
It's vacation time @ Fall Creek Resort! Located in the heart of Branson, this peaceful fully furnished turn-key retreat offers the increasingly rare opportunity to secure an amenities pass unlocking bonus resort amenities including indoor & outdoor pools, children's play area, BBQ area, basketball courts & more! If that wasn't enough, you're also just a short walk or golf cart ride to Fall Creek Marina for easy lake days on beautiful Lake Taneycomo. Whether you're searching for the perfect vacation getaway, nightly rental investment, or affordable second home close to all the action, this one checks all the boxes. Currently operating as a vacation rental, this unit offers an excellent opportunity for investors looking to step into an already guest-ready setup w/ strong rental appeal, low maintenance ownership, & excellent ROI potential in one of Branson's most consistently visited tourism corridors.Inside guests will instantly fall in love w/ the designer inspired interior accented by stunning aquatic blue tones giving the perfect nod to Branson lake life! The open concept living, kitchen & dining area creates an inviting gathering space complete w/ modern light fixtures, sky high vaulted ceilings, glass backsplash, full size stainless appliances, & a fully stocked kitchen ready for guests to cook meals comfortably between adventures. Step out to the back deck for peaceful mornings w/ coffee, evening stargazing, & planning your next Branson adventure. Main level offers spacious guest bedroom w/ skylight and beautifully updated full bath featuring granite countertops, gold finished fixtures, custom cabinetry & dual sinks. Upstairs enjoy private loft style ensuite w/ second 3/4 bath and cozy ''treehouse retreat'' vibes tucked high above the main living space.And the location! Be just min from all of Branson's live entertainment, world class dining, shopping, Moonshine Beach, State Park Marina, Table Rock Lake adventures, Branson Landing nightlife & more @Fall Cree

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.