← New analysisCompare properties →
ACTIVEcondovia mls

25 Olivia Court, Unit 103b

Branson West, MO, 65737

1 bd2 ba847 sqftBuilt 2007

List price

$219,000

1
Financial analysis

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

Monthly cash flow

-$207

Cap rate

5.3%

Cash-on-cash

-5.7%

DSCR

0.82

Est. annual revenue$31,116
Stays / year67
Property tax($1,722)
Insurance($1,095)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$11,498
Down payment$43,800
Loan amount$175,200
Monthly payment (P&I)$1,165.61
Annual debt service($13,987)
Annual cash flow-$2,490
Break-even occupancy62.9%

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
Golf, Lake, and Relaxation--All in One SpotYour Ozarks escape is ready! This turnkey 1 bed / 2 bath vacation rental is fully furnished and located in the heart of StoneBridge Village, just a quick drive to Table Rock Lake and Silver Dollar City. With pools, walking trails, golf, and on-site dining, guests will love the convenience--and you'll love the income potential.

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.