ACTIVEcondovia mls

1081 Golf Drive, Unit 6

Branson West, MO, 65737

3 bd3 ba1,484 sqftBuilt 2004

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60300434

List price

$315,000

$212/sqft

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.

Financial analysis

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

Monthly cash flow

-$928

Cap rate

2.9%

Cash-on-cash

-17.7%

DSCR

0.45

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$35,390

Stays / year58

Property tax($1,637)

Insurance($1,575)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,971)

Management($7,078)

Maintenance reserve($1,770)

Cleaning($5,256)

Lodging / tourism tax($1,416)

Total operating expenses($26,402)

Net operating income$8,988

Down payment$63,000

Loan amount$252,000

Monthly payment (P&I)$1,676.56

Annual debt service($20,119)

Annual cash flow-$11,130

Break-even occupancy74.9%

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.