← New analysisCompare properties →
ACTIVEcondovia mls

490 Abby Lane, Unit 8

Branson, MO, 65616

2 bd2 ba791 sqftBuilt 1993

List price

$170,000

Front of Building
Financial analysis

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

Monthly cash flow

$697

Cap rate

11.3%

Cash-on-cash

24.6%

DSCR

1.77

Est. annual revenue$40,150
Stays / year67
Property tax($1,022)
Insurance($850)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,218
Down payment$34,000
Loan amount$136,000
Monthly payment (P&I)$904.81
Annual debt service($10,858)
Annual cash flow$8,361
Break-even occupancy35.9%

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
This Fall Creek Condo is ready for its new owners. Whether you're looking for a nightly rental investment, weekend getaway, or full-time residence, this unit offers comfort, flexibility, and a great location.The condo comes fully furnished and features full-size appliances, a beautiful spacious layout, and peaceful views.Located just a short walk or golf cart ride to Fall Creek Marina and the water, this condo offers the perfect mix of privacy, convenience, and investment potential.Several updates have been completed within the last couple of years, including new flooring, a new water heater, AC compressor, and washer and dryer, giving added value and peace of mind to the next owner.

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.