← New analysisCompare properties →
ACTIVEcondovia mls

110 Bells Avenue, Unit 95b

Branson West, MO, 65737

1 bd2 ba847 sqftBuilt 2007

List price

$225,000

One Bedroom Cabin Condo
Financial analysis

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

Monthly cash flow

-$411

Cap rate

4.2%

Cash-on-cash

-11.0%

DSCR

0.66

Est. annual revenue$31,116
Stays / year67
Property tax($1,578)
Insurance($1,125)
Utilities($3,000)
HOA($2,172)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$9,440
Down payment$45,000
Loan amount$180,000
Monthly payment (P&I)$1,197.54
Annual debt service($14,371)
Annual cash flow-$4,931
Break-even occupancy70.7%

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
Gated golf community living or income-producing investment at its best in sought-after Stonebridge Village! This charming 1-bedroom, 1.5-bath fully furnished log cabin condo is turnkey and ready for its next adventure--whether that's your private Ozarks escape, a nightly rental, or the perfect combination of both. Thoughtfully updated for comfort and style, this cabin features a new king-size bed and box springs, HVAC system, and fireplace (2023), plus new carpet, sleeper sofa, and recliner (2025). Guests will love relaxing in the serene surroundings, taking in the natural beauty of the Ozarks from the screened-in back deck or the covered front porch. Owners and guests alike enjoy access to resort-style amenities including championship golf, a clubhouse with pro shop and restaurant, swimming pools, conference rooms and ballrooms, as well as volleyball, tennis, basketball courts, and playgrounds--all within the security of a gated community. Conveniently located with easy access to the Highroad, you're just minutes from the thrills of Silver Dollar City and only 10-15 minutes from the live shows, shopping, dining, and attractions of Branson. Whether you're looking for a peaceful retreat, a smart investment, or both--this Ozarks cabin delivers the best of all worlds.

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.