ACTIVEcondovia mls

22 Fall Creek Trail, Unit 5

Branson, MO, 65616

1 bd1 ba410 sqftBuilt 1992

Listing courtesy of Southern Missouri Real Estate, LLC · (417) 332-7366 · MLS# SOM60328297

List price

$92,900

$227/sqft

Listing description

PRICE LOWERED on this Nightly Rental, Studio Condo - Are you looking to invest in Branson?? This walk-up-middle unit in a 6-plex has been recently updated, including: Fresh interior paint, New carpet, New vinyl flooring in the bathroom, New front door and frame, New railing on the private balcony. One of the standout features: a rare in-unit stackable washer and dryer, uncommon for studio condos in the area. Additional highlights: Condo association fees: just $89/month (trash included), Convenient parking directly in front of the unit, Located in a walkable community,. Less than 2 miles from Shepherd of the Hills Fish Hatchery and Moonshine Beach boat launch on Table Rock Lake, Just Minutes from Branson's top attractions, including shows, shopping, and dining. Also is Close to Lake Taneycomo with easy access to a marina for boating and fishing. 1031 Tax-Deferred $$ is OK!!

Financial analysis

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

Monthly cash flow

-$133

Cap rate

4.7%

Cash-on-cash

-8.6%

DSCR

0.73

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$19,973

Stays / year58

Property tax($352)

Insurance($465)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($1,068)

Management($3,995)

Maintenance reserve($999)

Cleaning($5,256)

Lodging / tourism tax($799)

Total operating expenses($15,632)

Net operating income$4,340

Down payment$18,580

Loan amount$74,320

Monthly payment (P&I)$494.45

Annual debt service($5,933)

Annual cash flow-$1,593

Break-even occupancy56.6%

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.