← New analysisCompare properties →
ACTIVEcondovia mls

155 Rue De Villas Circle

Branson, MO, 65616

4 bd3 ba2,576 sqftBuilt 2018

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60318583

List price

$479,900

3% price cut$494,900

$186/sqft

Listing description
PRICE REDUCED! The sellers have relocated to sunny Florida, creating an outstanding opportunity to own this beautifully upgraded villa at an exceptional price. Welcome to 155 Rue De Villas Circle, a meticulously maintained 4-bedroom, 3-bath villa offering 2,576 square feet of thoughtfully designed living space in the Villas at Branson Hills, built in 2018. Step inside to find rich hardwood flooring, a stunning stacked-stone fireplace, custom wood shutters, upgraded window treatments, tinted windows, dimmer switches, and a convenient floor outlet in the living room. The kitchen features a new refrigerator (November 2025), while comfort upgrades include rain shower heads, humidifiers on both furnaces, a water softener, added electrical and HVAC for the upstairs office/studio complete with surge protection, plus a sunroom wall heater and ceiling fan for year-round enjoyment. Even the garage has added premium overhead storage shelving, and free standing shelving. The spacious floor plan offers true walk-in living with three bedrooms, two full baths, and an attached two-car garage all on the main level. Upstairs, you'll find an additional 600-square-foot private retreat--perfect as a guest suite, home office, hobby room, or studio. One of this home's greatest features is its peaceful setting and beautiful view. Whether you're relaxing beside the fireplace, enjoying your morning coffee in the sunroom, or simply taking in the scenery, you'll appreciate the tranquility this property offers. The Villas at Branson Hills provides an exceptional, low-maintenance lifestyle with exterior maintenance taken care of, plus outstanding amenities including a clubhouse, fitness center, outdoor swimming pool, putting green, and quiet street ideal for evening walks. With a significant price reduction, extensive upgrades, and motivated sellers ready to close, this is one of the best values currently available in Branson Hills.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,276

Cap rate

3.2%

Cash-on-cash

-16.0%

DSCR

0.50

Est. annual revenue$27,379
Property tax($2,599)
Insurance($1,920)
Utilities($0)
HOA($3,960)
Management($2,190)
Maintenance reserve($1,369)
Total operating expenses($12,038)
Net operating income$15,341
Down payment$95,980
Loan amount$383,920
Monthly payment (P&I)$2,554.23
Annual debt service($30,651)
Annual cash flow-$15,310

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

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

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.

IDX & copyright information