ACTIVEcondovia mls

1043 Golf Drive, Unit 3-2

Branson West, MO, 65737

2 bd2 ba1,235 sqftBuilt 2001

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60334606

List price

$195,000

$158/sqft

Listing description

Fairway find! Located in StoneBridge Village, this 2-bedroom, 2-bath condo pairs an open floor plan with designer finishes and gorgeous views overlooking the 12th fairway of Ledgestone Golf Course. Multiple updates include a newer HVAC system, refrigerator, water heater, faucets, lighting, smart thermostat, multiple smart TVs, and more! The primary suite includes a daybed for added sleeping flexibility, while the second bedroom features a queen bed plus twin bunks, creating an appealing setup for families, vacation groups, or nightly rental guests. StoneBridge Village delivers the resort experience with an 18-hole golf course, clubhouse and restaurant, swimming pools, fitness facilities, tennis courts, playground, walking trails, and gated security. Beyond the gates, Silver Dollar City, Table Rock Lake, entertainment, and dining keep some of the area's most popular destinations within easy reach. Fully set up for your next getaway, investment, or golf retreat, this fairway find is ready to play! Schedule your private showing today.

Financial analysis

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

Monthly cash flow

-$192

Cap rate

5.2%

Cash-on-cash

-5.9%

DSCR

0.81

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,690

Stays / year58

Property tax($780)

Insurance($975)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,773)

Management($6,938)

Maintenance reserve($1,734)

Cleaning($5,256)

Lodging / tourism tax($1,388)

Total operating expenses($24,544)

Net operating income$10,146

Down payment$39,000

Loan amount$156,000

Monthly payment (P&I)$1,037.87

Annual debt service($12,454)

Annual cash flow-$2,309

Break-even occupancy53.7%

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.