ACTIVEcondovia mlsPortfolio · 2 units

29 Fall Creek Drive, Unit 5&6

Branson, MO, 65616

3 bd3 ba1,161 sqftBuilt 1993

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60324208

List price

$245,000

4% price cut$255,000

$211/sqft

Listing description

This rare 3 bedroom condo in Fall Creek is investment grade, fully furnished turnkey and vacation rental approved! Fall Creek allows you to self manage or pick whatever management company you'd like if you plan to invest in it as a nightly rental. You can also use this condo for full-time living or just a quiet weekend retreat! The connected bedroom suite is a lockout and comes equipped with it's own kitchenette. This unit boasts 2 decks which backs up to greenspace and a community grill is available nearby. Fall Creek Marina is located just a few minutes from the property nestled on Lake Taneycomo. You are only 7 minutes from the well-known Branson Entertainment Strip, less than 18 minutes from the charming Silver Dollar City, and only 10 minutes away from the tranquil Moonshine Beach and State Park Marina on Table Rock Lake

This is a portfolio listing — 2 units sold as one block

The list price, bedrooms, and square footage shown are totals across the whole block, so the single-unit cash-flow projection and AI score don't describe a buyable asset here. Individual units in this building may also be listed separately — browse them on the properties page, or ask Sydney to underwrite the block.

Financial analysis

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

Monthly cash flow

-$485

Cap rate

4.0%

Cash-on-cash

-11.9%

DSCR

0.63

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,339

Stays / year58

Property tax($2,450)

Insurance($1,225)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,916)

Management($6,868)

Maintenance reserve($1,717)

Cleaning($5,256)

Lodging / tourism tax($1,374)

Total operating expenses($24,506)

Net operating income$9,834

Down payment$49,000

Loan amount$196,000

Monthly payment (P&I)$1,303.99

Annual debt service($15,648)

Annual cash flow-$5,814

Break-even occupancy62.6%

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

This is a portfolio listing of 2 unitssold as one block, so a single-unit score doesn't apply. Ask Sydney to underwrite the block, or open an individual unit to score it on its own.

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.