← New analysisCompare properties →
ACTIVEcondovia mls

26 Fall Creek Trail, Unit 5

Branson, MO, 65616

1 bd1 ba551 sqftBuilt 1993

List price

$129,900

living
Financial analysis

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

Monthly cash flow

$414

Cap rate

10.2%

Cash-on-cash

19.1%

DSCR

1.60

Est. annual revenue$31,116
Stays / year67
Property tax($406)
Insurance($650)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$13,259
Down payment$25,980
Loan amount$103,920
Monthly payment (P&I)$691.38
Annual debt service($8,297)
Annual cash flow$4,962
Break-even occupancy39.2%

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
Step inside and you'll immediately notice the thoughtful updates throughout, including durable luxury vinyl tile flooring that flows seamlessly across the entire home. The kitchen features clean, bright white appliances and opens comfortably into the dining and living areas, creating a warm and inviting space to relax or entertain.The bathroom has been tastefully upgraded with decorator sinks and an updated countertop, giving it a fresh, modern feel. In the living room, a cozy electric fireplace is built into the entertainment cabinet, perfectly complementing the mounted television for those relaxing evenings in. A sleeper sofa allows the condo to comfortably accommodate up to four guests, making it ideal for vacation use or rental income. The dining area includes seating for four and is accented by a ceiling fan for added comfort.Step outside to your private patio and enjoy a peaceful setting with a nice grassy view--perfect for morning coffee or unwinding after a day exploring Branson.Located just minutes from all of Branson's top attractions, this condo offers both convenience and value with low association fees. Whether you're looking for a personal vacation retreat or an investment opportunity, this property checks all the boxes. It is currently operating as a nightly rental with a reputable management company, and future reservations are already in place--making this a true turnkey opportunity.Comfortable, updated, and income-ready--this is Branson condo living at its best.

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.