ACTIVEsingle familyvia mls

412 Baldknobber Drive

Branson West, MO, 65737

2 bd2 ba1,189 sqftBuilt 2005

List price

$365,000

$307/sqft

Financial analysis

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

Monthly cash flow

-$1,062

Cap rate

2.9%

Cash-on-cash

-17.4%

DSCR

0.45

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,150

Stays / year67

Property tax($1,462)

Insurance($1,825)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($5,625)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Lodging / tourism tax($1,606)

Net operating income$10,572

Down payment$73,000

Loan amount$292,000

Monthly payment (P&I)$1,942.68

Annual debt service($23,312)

Annual cash flow-$12,740

Break-even occupancy86.2%

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

A Income producing property or your own vacation spot. You decide or use it as both.A relaxing CABIN in the woods with Roark Creek flowing by and the Stonebridge Park ready for play- You are on Vacation. Located in the gated community of Stonebridge on West 76. The clubhouse boasts an onsite restaurant, golfing, swimming, tennis, work out area and more. Enjoy the view of the woods from your covered deck, read a book or take a nap. 2 bedroom 2 bath Cabin with a fold out couch sleeps six.

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.