← New analysisCompare properties →
ACTIVEcondovia mls

126 Rue De Villas Circle

Branson, MO, 65616

4 bd3 ba3,085 sqftBuilt 2021

List price

$484,000

Corner Lot Villa
Financial analysis

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

Monthly cash flow

-$453

Cap rate

5.3%

Cash-on-cash

-5.6%

DSCR

0.82

Est. annual revenue$58,218
Stays / year67
Property tax($2,787)
Insurance($2,420)
Utilities($3,000)
HOA($3,960)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$25,473
Down payment$96,800
Loan amount$387,200
Monthly payment (P&I)$2,576.05
Annual debt service($30,913)
Annual cash flow-$5,439
Break-even occupancy62.9%

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
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

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.