← New analysisCompare properties →
ACTIVEcondovia mls

113 Rue De Villas Circle

Branson, MO, 65616

3 bd2 ba1,913 sqftBuilt 2023

List price

$419,000

01 (1)
Financial analysis

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

Monthly cash flow

-$247

Cap rate

5.7%

Cash-on-cash

-3.5%

DSCR

0.89

Est. annual revenue$49,184
Stays / year67
Property tax($1,974)
Insurance($2,095)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,796
Down payment$83,800
Loan amount$335,200
Monthly payment (P&I)$2,230.09
Annual debt service($26,761)
Annual cash flow-$2,965
Break-even occupancy60.3%

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
Rare seller-financing opportunity with 10% down at 113 Rue De Villas Circle -- a beautifully maintained 1,913 sq ft villa in The Villas at Branson Hills. Built in 2023, this light-and-bright 3-bed, 2-bath home features granite countertops, soft-close cabinetry, and a clean, modern finish throughout, with a sale price of $419,000. The floorplan is ideal for true walk-in living: all three bedrooms, two bathrooms, and the 2-car garage are located on the main level for effortless day-to-day convenience. And then there's the LOCATION and the VIEW. Enjoy the cozy fireplace, unwind in the sunroom, or simply take in the peaceful surroundings. Residents of The Villas at Branson Hills love the community feel and amenities, including private walking areas around Rue De Villas Circle, a clubhouse, pool table, fitness room, outdoor pool, and putting green. Exterior maintenance is fully handled for you, so no mowing or weeding -- just more time to relax and enjoy life. Close proximity to shopping, dining, medical facilities, and all the entertainment Branson has to offer.

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.