ACTIVEcondovia mls

490 Abby Lane, Unit 5

Branson, MO, 65616

2 bd2 ba791 sqftBuilt 1993

List price

$159,900

Financial analysis

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

Monthly cash flow

$791

Cap rate

12.3%

Cash-on-cash

29.7%

DSCR

1.93

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($590)

Insurance($800)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,700

Down payment$31,980

Loan amount$127,920

Monthly payment (P&I)$851.05

Annual debt service($10,213)

Annual cash flow$9,487

Break-even occupancy33.3%

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

Upgraded Penthouse condo sold completely ''Turn-Key'' ready for you to stay day of closing OR your Nightly Guest! Yes, approved for Nightly Rental and a successful one too! Fall Creek community is centrally located in Branson with ease of access around town or to the Lakes!

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.