← New analysisCompare properties →
ACTIVEcondovia mls

118 Rue De Villas Circle

Branson, MO, 65616

4 bd3 ba2,596 sqftBuilt 2022

List price

$485,000

Rue de Villas
Financial analysis

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

Monthly cash flow

-$129

Cap rate

6.1%

Cash-on-cash

-1.6%

DSCR

0.95

Est. annual revenue$58,218
Stays / year67
Property tax($2,787)
Insurance($2,425)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$29,428
Down payment$97,000
Loan amount$388,000
Monthly payment (P&I)$2,581.37
Annual debt service($30,976)
Annual cash flow-$1,548
Break-even occupancy57.3%

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
Discover style, comfort, and convenience in this beautifully appointed 4-bedroom, 3-bath patio home located in the highly desirable Villas at Branson Hills. Offering over 2,500 sq ft of thoughtfully designed living space and a 2-car garage, this property places you just minutes from Branson's best shopping, entertainment, golf, and dining.Inside, you'll find a host of custom features, including granite countertops, custom window tinting for added privacy and energy efficiency, custom wood shutters, and a sleek electric fireplace that anchors the main living area. The kitchen comes fully equipped with a full suite of black stainless steel appliances, making it move-in ready from day one.Storage is a true highlight of this home, thoughtfully designed to maximize space and functionality. The kitchen features a large pantry ideal for keeping everything organized and within reach, while the primary suite boasts a custom walk-in closet with ample room for wardrobe and storage needs. Additional storage options throughout the home ensure there's a place for everything, making everyday living both convenient and clutter-free.The spacious layout provides generous bedrooms and a luxurious primary suite boasting a custom-tiled walk-in shower. Enjoy year-round relaxation in the bright and inviting 4-season room, perfect for morning coffee or evening unwinding.Low-maintenance living in a prime Branson location--this exceptional home checks all the boxes. Don't miss your chance to experience the comfort and quality the Villas at Branson Hills are known for!

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.