← New analysisCompare properties →
ACTIVEcondovia mls

1091 Golf Drive, Unit 1

Branson West, MO, 65737

3 bd3 ba1,569 sqftBuilt 2004

List price

$314,900

4BF228CC-3E71-4384-A7AA-41645A3AA9FE
Financial analysis

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

Monthly cash flow

$168

Cap rate

7.0%

Cash-on-cash

3.2%

DSCR

1.10

Est. annual revenue$49,184
Stays / year67
Property tax($1,272)
Insurance($1,575)
Utilities($3,000)
HOA($2,892)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$22,127
Down payment$62,980
Loan amount$251,920
Monthly payment (P&I)$1,676.03
Annual debt service($20,112)
Annual cash flow$2,014
Break-even occupancy51.4%

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
Summer Is Calling--Tee Off in Style @ 1091 Golf Dr #1, Stonebridge Village Stonebridge Golf Village proudly presents this exceptional golf-front, fully furnished, turn-key condo perfectly positioned on the award-winning Ledgestone Golf Course--ready just in time for spring mornings on the green. All you need is a toothbrush (and your clubs). This rare course-view retreat offers walk-to access not only to the 13th tee box, but also to the unmatched amenities of Stonebridge Village, including championship golf, clubhouse restaurant & bar, fitness center, multiple swimming pools, tennis & basketball courts, playgrounds, scenic walking/hiking trails, and more--true resort living with year-round appeal. Bonus versatility: enjoy two properties in one with this spacious 3 bed, 3 bath lock-out floor plan. One side features two private owner's suites, each with deck access, while the oversized lock-out studio/bunk suite includes its own full bath, mini-fridge/wet bar area, generous living/sleeping space, and private exterior entrance--ideal for guests, multi-gen stays, or rental flexibility. Inside, soaring ceilings and an open-concept kitchen/dining layout create a bright, inviting atmosphere w/ both formal & dine-in seating--perfect for post-round gatherings. Glass patio doors flood the space w/ natural light and lead to the seller-favorite screened-in deck, where you can unwind w/ sweeping golf course views, cool Ozark breezes, and the peaceful soundtrack of nature. Retreat to one of the two spa-inspired owner's suites, each offering jetted tub, walk-in shower, dual sinks, ample storage, and thoughtful finishes that deliver a true luxury-getaway feel while still feeling like home. Self-manage or continue the seller's more hands-free approach--either way, this is golf-front living at its finest, paired with resort amenities that fit both your lifestyle & your wallet. Spring tee times, sunsets over the fairway, & effortless Ozark living await @1091 Golf Dr.

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.