← New analysisCompare properties →
ACTIVEcondovia mls

155 Rue De Villas Circle

Branson, MO, 65616

4 bd3 ba2,576 sqftBuilt 2018

List price

$518,999

155 Rue De Villas Circle Branson MO
Financial analysis

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

Monthly cash flow

-$308

Cap rate

5.7%

Cash-on-cash

-3.6%

DSCR

0.89

Est. annual revenue$58,218
Stays / year67
Property tax($2,599)
Insurance($2,595)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$29,446
Down payment$103,800
Loan amount$415,199
Monthly payment (P&I)$2,762.33
Annual debt service($33,148)
Annual cash flow-$3,702
Break-even occupancy60.4%

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
Welcome to 155 Rue De Villas Circle -- a beautifully maintained 2,576 sq ft villa in The Villas at Branson Hills. Built in 2018, this 4-bed, 3-bath home is packed with upgrades and ready for its next owner, as the sellers have headed off to sunny Florida! Inside, you'll find: Stack-stone fireplace, Hardwood floors, Window tinting and wooden shutters, Rain shower heads, Custom window treatments and upgraded curtain rods, Added electrical & HVAC for the upstairs office/studio (with surge protector), New refrigerator (Nov 2025), Top garage shelving, Water softener, Dimmer switches, Floor outlet in living room, Sunroom wall heater and ceiling fan, Humidifiers on both furnaces, and TV in main-level living room included. The layout is ideal: The main level offers true walk-in living with 3 bedrooms, 2 baths, and the 2-car garage all on one level. Then, upstairs you'll find a private 600 sq ft retreat perfect for guests, an office, studio, or hobby space. Best of all? The LOCATION and the VIEW. Enjoy the cozy fireplace, relax in the sunroom, or simply take in the scenery. The Villas at Branson Hills offers a fantastic community feel with many residents taking walks around Rue De Villas Circle, a clubhouse, pool table, fitness room, outdoor pool, and putting green. Exterior maintenance is handled for you, so no mowing or weeding -- just more time to enjoy life.

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.