← New analysisCompare properties →
ACTIVEcondovia mls

39 Fall Creek Trail, Unit 1

Branson, MO, 65616

3 bd2 ba1,320 sqftBuilt 1995

List price

$249,900

DSC_4806_7
Financial analysis

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

Monthly cash flow

$820

Cap rate

10.3%

Cash-on-cash

19.7%

DSCR

1.62

Est. annual revenue$49,184
Stays / year67
Property tax($810)
Insurance($1,250)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,805
Down payment$49,980
Loan amount$199,920
Monthly payment (P&I)$1,330.07
Annual debt service($15,961)
Annual cash flow$9,845
Break-even occupancy37.5%

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
Fall Creek 3 bedroom, 2 bath condo with walk-in entry. As you enter, there is an eye catching feature wall, with an electric fireplace, and the space is brightened with natural light from the back patio door. The open floor plan offers a kitchen with bar seating and a dining area. The living room has a hide-a-bed, providing space for extra guests. Down the hall is 2 larger guest bedrooms and the primary suite, complete with its own bathroom and private shower! The large patio also offers a great space for entertaining or even outside dining. This condo is currently a nightly rental and would be a great addition to a portfolio. Turnkey ready and will include all furnishings and home decor. Schedule your private showing today!

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.