← New analysisCompare properties →
ACTIVEcondovia mls

16 Fall Creek Trail, Unit 3

Branson, MO, 65616

1 bd1 ba619 sqftBuilt 1992

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60311629

List price

$129,000

$208/sqft

Listing description
This Walk-In unit comes Fully furnished and equipped with decor and more for your weekend getaway, rental property or for full time living. Nearby dock on Lake TaneyCoMo is perfect for the fisherman and the Marina on Table Rock lake is just minutes away for boating and swimming. This one bedroom unit comes with a queen-size bed and pull out couch to sleep 4 comfortably. Restaurant's, shopping, entertainment, golf and more await you in Branson and this condo unit is a great location no matter your adventure for the day. All kitchen appliances included and the sink to boot. The stackable washer and dryer unit and HVAC are less than 2 years old. Imagine BBQs on your back patio or morning coffee looking out on the golf greens of Pointe Royale nearby. Who is ready for their next investment, grab this one while you still can today!
Financial analysis

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

Monthly cash flow

-$244

Cap rate

4.1%

Cash-on-cash

-11.3%

DSCR

0.65

Est. annual revenue$22,250
Stays / year58
Property tax($445)
Insurance($645)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($1,438)
Management($4,450)
Maintenance reserve($1,113)
Cleaning($5,256)
Lodging / tourism tax($890)
Total operating expenses($16,937)
Net operating income$5,314
Down payment$25,800
Loan amount$103,200
Monthly payment (P&I)$686.59
Annual debt service($8,239)
Annual cash flow-$2,925
Break-even occupancy61.3%

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