ACTIVEcondovia mls

30 Fall Creek Drive, Unit 7

Branson, MO, 65616

2 bd2 ba859 sqftBuilt 1993

List price

$136,000

Financial analysis

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

Monthly cash flow

$924

Cap rate

14.5%

Cash-on-cash

40.7%

DSCR

2.28

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($642)

Insurance($680)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,768

Down payment$27,200

Loan amount$108,800

Monthly payment (P&I)$723.85

Annual debt service($8,686)

Annual cash flow$11,082

Break-even occupancy29.7%

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

Looking for easy Condo living with Lake Taneycomo close by or an investment opportunity at a great price? This 2-bedroom, 2-bathroom condo in Fall Creek will be perfect for you, main level features the living area, a large bedroom with high ceilings , a full bathroom and a walk out balcony . Upstairs in the open loft is the 2nd bedroom and bath. Property is being sold as-is. The Fall Creek Vacation Rental Approved Condos are centrally located, just off State Hwy 165, perfect for a nightly rental and taking full advantage of all of what Branson has to offer - just a short drive away from world-class fishing on Lake Taneycomo or recreational activities on Table Rock Lake, live shows, amusement parks, golf courses, shopping, restaurants and more!

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.