← New analysisCompare properties →
ACTIVEcondovia mls

22 Fall Creek Trail, Unit 5

Branson, MO, 65616

1 bd1 ba384 sqftBuilt 1992

List price

$93,500

3b138ca9-13e5-4d1a-837d-a97ee7ec84a4
Financial analysis

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

Monthly cash flow

$488

Cap rate

12.7%

Cash-on-cash

31.3%

DSCR

1.98

Est. annual revenue$31,116
Stays / year67
Property tax($2,024)
Insurance($468)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$11,823
Down payment$18,700
Loan amount$74,800
Monthly payment (P&I)$497.65
Annual debt service($5,972)
Annual cash flow$5,851
Break-even occupancy36.4%

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
Studio Condo Investment Opportunity in Branson - Nightly Rental Approved Looking to invest in Branson? This is your chance to own a versatile studio condo approved for nightly, monthly, or long-term rentals--ready for immediate income potential.This upper-middle unit in a 6-plex has been recently updated, including: New HAVC (being isntalled), Fresh interior paint, New carpet, New vinyl flooring in the bathroom, New front door and frame, New railing on the private balcony. One of the standout features: a rare in-unit stackable washer and dryer, uncommon for studio condos in the area. Additional highlights: Condo association fees: just $89/month (trash included), Convenient parking directly in front of the unit, Located in a walkable community, ideal for guests and tenants. Situated in the desirable Fall Creek area, you're: Less than 6 miles from Shepherd of the Hills Fish Hatchery & Table Rock Lake, Minutes from Branson's top attractions, including shows, shopping, and dining. Close to Lake Taneycomo with easy access to a marina for boating and fishing. Don't miss this opportunity to own an income-producing property in one of Branson's most popular destinations. Schedule your showing today!

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.