← New analysisCompare properties →
ACTIVEcondovia mls

128 Poolside Way

Branson West, MO, 65737

6 bd6 ba3,114 sqftBuilt 2026

List price

$889,000

BUILDING YOUR DREAM
Financial analysis

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

Monthly cash flow

-$2,009

Cap rate

3.7%

Cash-on-cash

-13.6%

DSCR

0.58

Est. annual revenue$76,285
Stays / year67
Property tax($8,890)
Insurance($4,445)
Utilities($3,000)
HOA($2,181)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$32,675
Down payment$177,800
Loan amount$711,200
Monthly payment (P&I)$4,731.63
Annual debt service($56,780)
Annual cash flow-$24,104
Break-even occupancy80.9%

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
Your Dream Vacation Lodge is getting ready to break ground and will be ready for next season's vacationers. The design is perfect for the family and friend gathering with 6 bedrooms and baths, multiple living, dining and bonus spaces including a spacious deck to enjoy the Ozark Beauty. The finish details will be similar to 140 Garber (Photos) or more the rustic feel. Unit is unfurnished, so you can create your personal style. The Location is within StoneBridge Village, which is a Master Planned Community providing a choice of lifestyle and properties. As a Property Owner, you are a member of the LedgeStone Golf and Country Club. Amenities include swimming pools, tennis and pickleball courts, parks and recreational activities and a social calendar. Discounts of golf and dining. To learn more, go to sbvpoa.org. Monthly POA dues plus Lodges COA dues based on sf. Property. Management can be choice of firms or self managed. Or just buy it for your personal use. Photos of Similar unit, built by the same builder.

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.