← New analysisCompare properties →
ACTIVEcondovia mls

142 Rue De Villas Circle

Branson, MO, 65616

3 bd2 ba1,913 sqftBuilt 2019

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60335406

List price

$400,000

$209/sqft

Listing description
WALK-IN + 2-CAR GARAGE! Spacious 3-bedroom, 2-bath condo in highly desirable Villas at Branson Hills! Built in 2019, this nearly 1,900 SF single-level condo features an open floor plan, vaulted ceilings, lots of natural light, and an updated kitchen with granite countertops, stainless steel appliances, tile backsplash, large breakfast bar with stone accents, and upgraded lighting.The HUGE master bedroom features a tray ceilings, a large walk-in closet, dual vanities, separate jetted tub, and tiled walk-in shower. Additional highlights include an enclosed patio/sunroom, full-size laundry room, and attached 2-car garage. Enjoy peaceful, low-maintenance living with NO nightly rentals! COA amenities include clubhouse, pool, gym and putting green, plus water, sewer, and trash are included. AMAZING Branson Hills location near golf, shopping, restaurants, medical facilities, and Branson attractions!
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

-$1,167

Cap rate

2.9%

Cash-on-cash

-17.5%

DSCR

0.45

Est. annual revenue$22,190
Property tax($2,206)
Insurance($1,600)
Utilities($0)
HOA($3,960)
Management($1,775)
Maintenance reserve($1,110)
Total operating expenses($10,651)
Net operating income$11,540
Down payment$80,000
Loan amount$320,000
Monthly payment (P&I)$2,128.97
Annual debt service($25,548)
Annual cash flow-$14,008

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