← New analysisCompare properties →
ACTIVEcondovia mls

118 Rue De Villas Circle

Branson, MO, 65616

4 bd3 ba2,596 sqftBuilt 2022

Listing courtesy of One.Five Real Estate Advisors · (417) 995-1515 · MLS# SOM60311558

List price

$475,000

2% price cut$485,000

$183/sqft

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!
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,264

Cap rate

3.2%

Cash-on-cash

-16.0%

DSCR

0.50

Est. annual revenue$27,379
Property tax($2,787)
Insurance($1,900)
Utilities($0)
HOA($3,960)
Management($2,190)
Maintenance reserve($1,369)
Total operating expenses($12,207)
Net operating income$15,172
Down payment$95,000
Loan amount$380,000
Monthly payment (P&I)$2,528.15
Annual debt service($30,338)
Annual cash flow-$15,165

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.

IDX & copyright information