← New analysisCompare properties →
ACTIVEcondovia mls

115 Baldknobber Drive, Unit 26

Branson West, MO, 65737

4 bd4 ba1,950 sqftBuilt 2005

List price

$599,000

115-Baldknobber-Dr-Table-Rock-Lake-Home
Financial analysis

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

Monthly cash flow

-$999

Cap rate

4.4%

Cash-on-cash

-10.0%

DSCR

0.69

Est. annual revenue$58,218
Stays / year67
Property tax($3,198)
Insurance($2,995)
Utilities($3,000)
HOA($2,172)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$26,275
Down payment$119,800
Loan amount$479,200
Monthly payment (P&I)$3,188.13
Annual debt service($38,258)
Annual cash flow-$11,982
Break-even occupancy72.5%

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
115 Baldknobber Dr #26 | Nightly Rental Approved | Minutes to Pool & ClubhouseDiscover an exceptional investment opportunity and personal retreat in this Big Cedar-inspired cabin nestled on the quiet side of StoneBridge Village--an upscale, amenity-rich golf community just minutes to Branson, Silver Dollar City, and Table Rock Lake.Nightly rental approved with strong income potential, this fully furnished cabin features 4 private owner's suites (2 up/2 down), each with spa-like baths including jetted tubs and walk-in showers. Soaring beamed ceilings, a floor-to-ceiling stone fireplace, and an open-concept design create warm, inviting living spaces ideal for hosting guests or relaxing with family.Designed to blur indoor and outdoor living, this property truly stands out with its exceptional screened-in back deck and adjoining open-air deck nestled among mature hardwoods. Enjoy grilling, outdoor dining, and ample space for backyard games, firefly catching, and star gazing, all while taking in the peaceful, nature-filled setting.Located just minutes to the community pool and clubhouse, owners and guests can fully enjoy StoneBridge Village amenities including an award-winning golf course, restaurant and bar, fitness center, multiple pools, tennis courts, walking trails, playgrounds, and more--creating a stay where you never have to leave the neighborhood.When adventure calls, you are perfectly positioned minutes to Silver Dollar City, multiple marinas for boat rentals on Table Rock Lake, and endless hiking and biking in Mark Twain National Forest, plus world-class dining, live entertainment, and shopping in Branson.Whether you're seeking a high-performing nightly rental, a personal escape, or the ideal blend of both, this property delivers lifestyle, location, and income potential in one remarkable package.

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.