ACTIVEcondovia mls

26 Fall Creek Trail, Unit 1

Branson, MO, 65616

1 bd1 ba416 sqftBuilt 1993

List price

$90,000

Financial analysis

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

Monthly cash flow

$639

Cap rate

14.9%

Cash-on-cash

42.6%

DSCR

2.33

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($449)

Insurance($450)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$13,416

Down payment$18,000

Loan amount$72,000

Monthly payment (P&I)$479.02

Annual debt service($5,748)

Annual cash flow$7,668

Break-even occupancy30.6%

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 this fully furnished, ground level, newly remodeled walk-in king studio located just off Highway 165 South in Fall Creek Resort. Enjoy a peaceful setting away from the bustle of Highway 76 while still being just 10-20 minutes from Branson's top attractions, including live shows, the Branson Landing, and Silver Dollar City. Table Rock Lake is only a five-minute drive. Whether you're seeking a vacation getaway, an investment property, or a comfortable place to call home, this unit offers exceptional versatility. It is nightly-rental ready and being sold fully turn-key for immediate use.

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.