ACTIVEcondovia mls

29 Fall Creek Trail, Unit 4a

Branson, MO, 65616

1 bd1 ba288 sqftBuilt 1993

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60335872

List price

$94,900

$330/sqft

Listing description

Walk-in studio condo located in Fall Creek Resort. This unit is completely remodeled and comes fully furnished. Perfect for nightly rental investment or a place to call home. Turn-key ready so you can skip all the setting up and start the bookings. All new cabinets, countertops, paint, flooring, sinks/faucets, refrigerator, electric cooktop and much more. Located just minutes from most of Branson's shows, shopping, and dining.

This is a studio/efficiency-sized unit, where our nightly-rate estimate is rough — verify the actual revenue before relying on the cap rate.

Financial analysis

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

Monthly cash flow

-$467

Cap rate

0.5%

Cash-on-cash

-29.5%

DSCR

0.07

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$14,016

Stays / year58

Property tax($302)

Insurance($475)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($765)

Management($2,803)

Maintenance reserve($701)

Cleaning($5,256)

Lodging / tourism tax($561)

Total operating expenses($13,562)

Net operating income$454

Down payment$18,980

Loan amount$75,920

Monthly payment (P&I)$505.10

Annual debt service($6,061)

Annual cash flow-$5,607

Break-even occupancy105.3%

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.