ACTIVEcondovia mls

128 Poolside Way

Branson West, MO, 65737

6 bd6 ba3,114 sqftBuilt 2026

Listing courtesy of Weichert, Realtors-The Griffin Company · (417) 338-4500 · MLS# SOM60318126

List price

$889,000

$285/sqft

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.

Financial analysis

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

Monthly cash flow

-$1,636

Cap rate

4.2%

Cash-on-cash

-11.0%

DSCR

0.65

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$89,527

Stays / year58

Property tax($8,890)

Insurance($4,445)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($4,821)

Management($17,905)

Maintenance reserve($4,476)

Cleaning($5,256)

Lodging / tourism tax($3,581)

Total operating expenses($52,375)

Net operating income$37,152

Down payment$177,800

Loan amount$711,200

Monthly payment (P&I)$4,731.63

Annual debt service($56,780)

Annual cash flow-$19,627

Break-even occupancy64.2%

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.