← New analysisCompare properties →
UNKNOWNcondovia mls

118 Rue De Villas Circle

Branson, MO, 65616

4 bd3 ba2,596 sqftBuilt 2022
Financial analysis

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

No purchase price on file — enter one below to see returns.

Monthly cash flow

$2,712

Cap rate

—

Cash-on-cash

—

DSCR

—

Est. annual revenue$57,466
Stays / year58
Property tax($0)
Insurance($0)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($11,493)
Maintenance reserve($2,873)
Cleaning($5,256)
Lodging / tourism tax($2,299)
Total operating expenses($24,921)
Net operating income$32,545
Down payment$0
Loan amount$0
Monthly payment (P&I)$0.00
Annual debt service($0)
Annual cash flow$32,545
Break-even occupancy4.0%
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.

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.