ACTIVEcondovia mls

1081 Golf Drive, Unit 6

Branson West, MO, 65737

3 bd3 ba1,484 sqftBuilt 2004

List price

$315,000

Financial analysis

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

Monthly cash flow

$137

Cap rate

6.9%

Cash-on-cash

2.6%

DSCR

1.08

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,637)

Insurance($1,575)

Utilities($3,000)

HOA($2,892)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$21,762

Down payment$63,000

Loan amount$252,000

Monthly payment (P&I)$1,676.56

Annual debt service($20,119)

Annual cash flow$1,643

Break-even occupancy52.1%

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

Spacious 3-Bedroom Condo/home with Modern Comforts and Inviting Outdoor Living. Welcome to this beautifully appointed Penthouse view condo, offering a seamless blend of comfort, functionality, and ''Down Home'' cozy design. With a generous layout ideal for everyday living or hosting guests, this property features multiple gathering spaces, a fully equipped kitchen, and well-appointed bedrooms--comfortably accommodating up to 10 guests.The main living area invites relaxation with plush seating and a smart TV with cable, perfect for movie nights or entertaining. Sliding glass doors open to a shaded and screened balcony, expanding the living space outdoors with casual seating--ideal for morning coffee or unwinding in the evening.The kitchen is fully stocked with cookware and dining ware, making meal prep effortless. Enjoy casual bites at the breakfast counter or host dinners at the dining table with seating for six.This home includes three private bedrooms and a queen-size sleeper sofa in the living room:Bedroom 1: Queen-size bed, smart TV with cable, and en-suite bathroom with single vanity and shower/tub combo.Bedroom 2: Two queen-size beds, cable TV, and en-suite bathroom with dual vanities and a shower/tub combo.Bedroom 3 (Primary Suite): King-size bed, smart TV with cable, electric fireplace, private deck access, and spa-inspired en-suite featuring dual vanities, a Jacuzzi tub, and a walk-in shower.Located in the exclusive gated community of StoneBridge Village, an enjoyable gateway to resort-style living. Residents enjoy access to premier on-site amenities, including the LedgeStone 18-hole, par-71 championship golf course, a fully equipped fitness center, two swimming pools, scenic walking trails, playgrounds, and the LedgeStone Clubhouse, complete with the popular LedgeStone Grille for casual dining. It is also located nearby the most popular Branson Attraction Silver Dollar City and just a few miles to the Show Capital of Branson.

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.