ACTIVEcondovia mls

110 Bells Avenue, Unit 95b

Branson West, MO, 65737

1 bd2 ba847 sqftBuilt 2007

Listing courtesy of Gerken & Associates, Inc. · (417) 334-1892 · MLS# SOM60315466

List price

$218,000

3% price cut$225,000

$257/sqft

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.

Financial analysis

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

Monthly cash flow

-$1,161

Cap rate

0.0%

Cash-on-cash

-31.9%

DSCR

-0.00

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$21,900

Stays / year58

Property tax($1,578)

Insurance($1,090)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,932)

Management($4,380)

Maintenance reserve($1,095)

Cleaning($5,256)

Lodging / tourism tax($876)

Total operating expenses($21,907)

Net operating income-$7

Down payment$43,600

Loan amount$174,400

Monthly payment (P&I)$1,160.29

Annual debt service($13,923)

Annual cash flow-$13,930

Break-even occupancy113.0%

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.