ACTIVEcondovia mls

5 Bermuda Drive, Unit 5

Branson West, MO, 65737

2 bd2 ba1,175 sqftBuilt 2005

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60286976

List price

$225,000

4% price cut$234,900

$191/sqft

Listing description

Bermuda breeze! This fully furnished condo at Stonebridge Village offers an open layout with vaulted ceilings and an abundance of natural light. The modern kitchen features a cozy beverage station, bar dining, and a dedicated dining area, ideal for entertaining guests or quiet meals at home. The inviting main living area is designed for comfort, with access to a covered deck ready for relaxation or hosting friends. The primary suite offers a private sanctuary with deck access, making it the perfect place to unwind. This condo is not only turnkey, furnished, and ready for immediate occupancy, but it's also approved for short-term rentals, making it an excellent investment opportunity, too! Experience peace and relaxation in this top-floor penthouse with premier access to Stonebridge's resort-style amenities, including a golf course, swimming pools, fitness center, clubhouse, restaurant, and more. This condo is a great vacation getaway, rental income property, or a comfortable year-round home just minutes from Silver Dollar City and Table Rock Lake. Your future starts here! Take a tour in person or explore the video tour today.

Financial analysis

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

Monthly cash flow

-$899

Cap rate

1.6%

Cash-on-cash

-24.0%

DSCR

0.25

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($2,087)

Insurance($1,125)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,271)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($24,619)

Net operating income$3,588

Down payment$45,000

Loan amount$180,000

Monthly payment (P&I)$1,197.54

Annual debt service($14,371)

Annual cash flow-$10,783

Break-even occupancy83.0%

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.