ACTIVEcondovia mls

126 Rue De Villas Circle

Branson, MO, 65616

4 bd3 ba3,085 sqftBuilt 2021

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60317363

List price

$465,000

2% price cut$475,000

$151/sqft

Listing description

Experience the VILLA LIFE! , low-maintenance living in this beautifully appointed 4-bedroom, 3-bath villa offering just over 3,000 square feet, built in 2021 and thoughtfully designed for both comfort and elegance. Perfectly located in Branson, you'll enjoy the convenience of nearby shopping, the Rec Plex, and the aquatic center while living in a welcoming community with a private pool and clubhouse, ideal for entertaining friends and hosting family gatherings.Step inside to discover true walk-in level living with an open, spacious layout and exceptional upgrades throughout. The main level features three bedrooms and two baths, including a serene primary suite designed for relaxation. Just off the primary bedroom, a charming sunroom creates the perfect setting for peaceful mornings with coffee or quiet evenings overlooking the surrounding green space.Upstairs, a private bonus suite with its own full bath offers the perfect retreat for guests, extended family, or a flexible space for a home office, media room, or hobby area.Outside, enjoy a beautiful green space just steps away, providing a wonderful setting for pets, fresh air, and a sense of privacy rarely found in maintenance-free communities.Blending modern construction, upscale finishes, a spacious design, and an exceptional location, this Branson villa offers a lifestyle of ease, comfort, and understated luxury

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

-$1,207

Cap rate

3.3%

Cash-on-cash

-15.6%

DSCR

0.51

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$27,379

Property tax($2,787)

Insurance($1,860)

Utilities($0)

HOA($3,960)

Management($2,190)

Maintenance reserve($1,369)

Total operating expenses($12,167)

Net operating income$15,212

Down payment$93,000

Loan amount$372,000

Monthly payment (P&I)$2,474.93

Annual debt service($29,699)

Annual cash flow-$14,487

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.