ACTIVEcondovia mls

28 Fall Creek Drive, Unit 1

Branson, MO, 65616

2 bd2 ba922 sqftBuilt 1993

List price

$140,000

Financial analysis

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

Monthly cash flow

$906

Cap rate

14.1%

Cash-on-cash

38.8%

DSCR

2.22

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($578)

Insurance($700)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,812

Down payment$28,000

Loan amount$112,000

Monthly payment (P&I)$745.14

Annual debt service($8,942)

Annual cash flow$10,870

Break-even occupancy30.2%

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 to this 2 bed, 2 bath condo in the Fall Creek community in Branson, Missouri! Ideally located just minutes from the Branson Strip, Table Rock Lake, and Silver Dollar City, this property offers the perfect blend of convenience and lifestyle. Whether you're looking for a personal getaway, full-time residence, or an income-producing investment, this one checks all the boxes. Nightly rentals are allowed, making it a fantastic opportunity for short-term rental income. Priced to sell quickly

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.