PENDINGcondovia mlsPortfolio · 2 units

26 Fall Creek Trail, Unit 6 & 6a

Branson, MO, 65616

2 bd2 ba931 sqftBuilt 1993

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60331738

List price

$130,000

$140/sqft

Listing description

Discover the flexibility of this furnished WALK-IN 2-bedroom, 2-bath condo in Fall Creek, offering options for investment, vacation use, or full-time living. The thoughtfully designed floor plan includes a private 1-bedroom lockout, allowing the condo to be enjoyed as one spacious residence or separated into two individual units. No-stair access adds everyday convenience for owners and guests alike. Set within the Fall Creek community on Lake Taneycomo, you're just minutes from Table Rock Lake, golf, shopping, dining, live shows, and Branson's many attractions. Whether you're looking to expand your investment portfolio, create your own Ozarks getaway, enjoy one side while utilizing the other, or settle into an easy-care Branson lifestyle, this versatile property offers plenty of possibilities. Furnished and ready to enjoy, all that's missing is you!

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

-$44

Cap rate

6.0%

Cash-on-cash

-2.0%

DSCR

0.94

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($1,286)

Insurance($650)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,356)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($20,428)

Net operating income$7,779

Down payment$26,000

Loan amount$104,000

Monthly payment (P&I)$691.91

Annual debt service($8,303)

Annual cash flow-$524

Break-even occupancy49.7%

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 units sold 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.

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.