← New analysisCompare properties →
ACTIVEcondovia mls

29 Fall Creek Drive, Unit 5&6

Branson, MO, 65616

3 bd3 ba1,161 sqftBuilt 1993

List price

$255,000

Coffee Bar 2
Financial analysis

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

Monthly cash flow

$820

Cap rate

10.3%

Cash-on-cash

19.3%

DSCR

1.60

Est. annual revenue$49,184
Stays / year67
Property tax($458)
Insurance($1,275)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,132
Down payment$51,000
Loan amount$204,000
Monthly payment (P&I)$1,357.22
Annual debt service($16,287)
Annual cash flow$9,845
Break-even occupancy37.5%

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 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

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.