ACTIVEcondovia mls

25 Olivia Court, Unit 103b

Branson West, MO, 65737

1 bd2 ba847 sqftBuilt 2007

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60295877

Call417-230-8696 Text

List price

$211,000

8% price cut$229,000

$249/sqft

Listing description

Turnkey Branson West vacation-rental condo in StoneBridge Village, a short drive from Table Rock Lake and Silver Dollar City. This fully furnished 1-bedroom condo with 1 full and 1 half bath offers 847 square feet of comfortable living space in a resort setting that pairs golf, lake access, and Ozarks scenery. Built in 2007, the unit is ready for immediate use as a personal getaway or as an established short-term rental in one of the Branson area's most recognized golf communities. StoneBridge Village amenities include pools, walking trails, golf, and on-site dining, giving owners and guests plenty to enjoy without leaving the neighborhood. The location places you minutes from Table Rock Lake marinas, Indian Point, and Silver Dollar City, with Branson's Hwy 76 entertainment district and Branson Landing an easy drive away. Vacation rental permitted; sold furnished as shown.

Financial analysis

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

Monthly cash flow

-$829

Cap rate

1.7%

Cash-on-cash

-23.6%

DSCR

0.26

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$23,477

Stays / year58

Property tax($1,722)

Insurance($1,055)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,412)

Management($4,695)

Maintenance reserve($1,174)

Cleaning($5,256)

Lodging / tourism tax($939)

Total operating expenses($19,953)

Net operating income$3,524

Down payment$42,200

Loan amount$168,800

Monthly payment (P&I)$1,123.03

Annual debt service($13,476)

Annual cash flow-$9,953

Break-even occupancy89.9%

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.

Call

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.