ACTIVEcondovia mls

152 Rue De Villas Circle, Unit 4

Branson, MO, 65616

3 bd2 ba1,913 sqftBuilt 2018

List price

$419,000

Financial analysis

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

Monthly cash flow

-$266

Cap rate

5.6%

Cash-on-cash

-3.8%

DSCR

0.88

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($2,206)

Insurance($2,095)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$23,564

Down payment$83,800

Loan amount$335,200

Monthly payment (P&I)$2,230.09

Annual debt service($26,761)

Annual cash flow-$3,197

Break-even occupancy60.7%

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

Discover this beautiful condo patio home in the Villas at Branson Hills, a community of seventy condominiums located minutes to shopping, restaurants, shows, and services in Branson. Community amenities include a clubhouse with a fitness center, swimming pool, putting green, and a more! Common area landscaping, exterior maintenance, trash, water, and snow removal of roads and driveways are included. Learn more about this home and your opportunity to make it your own. Mr. Seller is a licensed real estate broker in Pennsylvania.

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.