ACTIVEsingle familyvia mls

1209 Ledgestone Circle

Branson West, MO, 65737

6 bd3 ba4,102 sqftBuilt 2000

List price

$599,900

Financial analysis

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

Monthly cash flow

$239

Cap rate

6.9%

Cash-on-cash

2.4%

DSCR

1.07

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$76,285

Stays / year67

Property tax($2,392)

Insurance($3,000)

Utilities($3,000)

HOA($1,620)

Management($15,257)

Maintenance reserve($3,814)

Cleaning($6,023)

Net operating income$41,180

Down payment$119,980

Loan amount$479,920

Monthly payment (P&I)$3,192.92

Annual debt service($38,315)

Annual cash flow$2,865

Break-even occupancy51.9%

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

Welcome to your next favorite place to call home -- and honestly, your friends might never leave.This charming six-bedroom, three-bathroom beauty is ready to steal your heart with contemporary finishes that strike the perfect balance between modern sophistication and cozy comfort. With double living rooms, you will never have to argue over the remote again -- well, maybe just a little less. Soaring ceilings flood the space with abundant natural light, making every room feel open, airy, and downright inviting.No need to update - it's all been done! New HVAC unit, furnace, water softener, and washer/dryer.Step outside and enjoy two covered decks and screened-in patio, where entertaining becomes second nature. Whether you are grilling burgers on a Saturday afternoon or sipping coffee while watching the sunset, this outdoor space delivers the good vibes all year long. You can even keep on an eye on the ball with your own view of Ledgestone Golf Course and hop on the golf cart - you're just 60 seconds away from the clubhouse.Now let us talk about the neighborhood, because this premiere gated community is no slouch. We are talking an outdoor pool, courts, a clubhouse, a restaurant, playgrounds, pavilions, walking trails, sand volleyball, and a championship golf course. Basically, you might forget you even have a house because you will be too busy enjoying everything outside your front door.And for the adventure seekers out there, Table Rock Lake is calling your name. Indian Point Marina and State Park Marina are just a short drive away, putting boating, fishing, and lake life within easy reach.

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.