← New analysisCompare properties →
ACTIVEsingle familyvia mls

411 Silverwood Circle

Branson West, MO, 65737

4 bd3 ba3,257 sqftBuilt 2024

List price

$699,000

Aerial
Financial analysis

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

Monthly cash flow

-$1,872

Cap rate

3.2%

Cash-on-cash

-16.1%

DSCR

0.50

Est. annual revenue$58,218
Stays / year67
Property tax($6,990)
Insurance($3,495)
Utilities($3,000)
HOA($1,980)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$22,176
Down payment$139,800
Loan amount$559,200
Monthly payment (P&I)$3,720.37
Annual debt service($44,644)
Annual cash flow-$22,469
Break-even occupancy87.8%

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
Brand new Construction in Coveted Stonebridge Subdivision! Located right on Ledgestone Golf Course, this incredible property features golf course views, 4 bedrooms, 3 baths, 3200 sq. ft., open living area, 2 living areas, 3 car garage and so much more! Enjoy countless amenities in gated Stonebridge including clubhouse, tennis courts, swimming pool, children's play area & exercise room. Located minutes from Silver Dollar City! Hurry! This won't last long!

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.