← New analysisCompare properties →
ACTIVEcondovia mls

137 Rue De Villas Circle

Branson, MO, 65616

3 bd2 ba2,337 sqftBuilt 2021

List price

$420,000

DJI_20260505184907_0206_D
Financial analysis

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

Monthly cash flow

-$272

Cap rate

5.6%

Cash-on-cash

-3.9%

DSCR

0.88

Est. annual revenue$49,184
Stays / year67
Property tax($2,207)
Insurance($2,100)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,559
Down payment$84,000
Loan amount$336,000
Monthly payment (P&I)$2,235.42
Annual debt service($26,825)
Annual cash flow-$3,266
Break-even occupancy60.8%

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
Welcome to easy living at The Villas at Branson Hills! This move in ready 3 bedroom, 2 bath luxury condo with an attached 2 car garage offers the comfort of low maintenance living in one of Branson's most convenient and desirable locations. Tucked away at 137 Rue De Villas Circle and ideally situated directly across from the community clubhouse, this home offers exceptionally convenient access to the pool, fitness area, and neighborhood amenities while still backing to peaceful wooded surroundings for added privacy and more enjoyable views than many interior facing units. Inside, you'll love the spacious open concept design featuring tall ceilings, a cozy gas fireplace, and seamless flow between the living, dining, and kitchen areas, perfect for entertaining or simply enjoying everyday comfort. The kitchen is beautifully appointed with granite countertops, stainless steel appliances, and generous workspace. The thoughtfully designed floorplan includes an extended primary suite, no neighbors above or below, and valuable upgrades that enhance comfort and efficiency, including additional insulation with an impressive R-50 rating, a water softener, and an upgraded furnace with increased BTU capacity.Designed for easy ownership, this home is ideal as a full time residence or a second home retreat, with short term rentals prohibited for a more consistent residential atmosphere. Monthly condo dues of just $330 cover exterior maintenance, water, sewer, trash service, snow removal, and access to the clubhouse, swimming pool, and exercise area, making for a truly low-maintenance lifestyle. Located in one of Branson's most sought after areas, just minutes from Highway 65, Branson Hills Golf Club, Cox Medical Center Branson, shopping, dining, grocery stores, and entertainment, this location offers outstanding convenience without sacrificing privacy and tranquility. If you need quality construction, modern comforts, and an unbeatable Branson location, this one is a must see!

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.