ACTIVEcondovia mls

16 Fall Creek Trail, Unit 3

Branson, MO, 65616

1 bd1 ba619 sqftBuilt 1992

List price

$129,000

Financial analysis

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

Monthly cash flow

$415

Cap rate

10.3%

Cash-on-cash

19.3%

DSCR

1.61

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($445)

Insurance($645)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$13,225

Down payment$25,800

Loan amount$103,200

Monthly payment (P&I)$686.59

Annual debt service($8,239)

Annual cash flow$4,986

Break-even occupancy39.2%

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

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!

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.