← New analysisCompare properties →
ACTIVEcondovia mls

29 Stone Cliff Circle, Unit 1

Branson, MO, 65616

2 bd2 ba1,059 sqftBuilt 2015

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60329049

List price

$265,000

$250/sqft

Listing description
Trade the alarm clock for the sound of the lake gently reminding you that responsibilities can wait. This two-bedroom, two-bathroom condo hits ''vacation mode'' the second you cross the threshold -- and it never bothers switching back.Approved as a short-term rental and delivered fully furnished, this one skips the boring parts entirely. No shopping for mattresses, no wrestling with flat-pack furniture, no mysterious extra bolts rolling under the couch. Simply arrive, kick off your shoes, and decide whether today calls for income or indulgence. This clever little gem happily plays both roles.Now for the setting, which honestly steals the show. Perched on the Indian Point peninsula right next to Silver Dollar City, you're planted in a lake community that operates on its own delightful rhythm. Restaurants, bars, a marina, a campground, boat and slip rentals, golf cart rentals, and a swim beach all sit within easy reach. Weekends here practically plan themselves.Craving a little more sparkle? The famous Highway 76 Strip waits just minutes away, along with the beating heart of Branson. Dining, shopping, live shows, go-carts, mini golf, an aquarium & more -- the entertainment lineup rarely pauses for breath, and neither will you.Whether you're chasing steady rental returns or simply a personal escape hatch from ordinary life, this condo delivers charm, convenience, and location in one tidy package. Schedule your showing before someone else claims this slice of peninsula paradise and leaves you scrolling travel sites instead.
Financial analysis

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

Monthly cash flow

-$948

Cap rate

2.1%

Cash-on-cash

-21.5%

DSCR

0.33

Est. annual revenue$28,207
Stays / year58
Property tax($2,018)
Insurance($1,325)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,180)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($22,659)
Net operating income$5,548
Down payment$53,000
Loan amount$212,000
Monthly payment (P&I)$1,410.44
Annual debt service($16,925)
Annual cash flow-$11,377
Break-even occupancy85.0%

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.

IDX & copyright information