← New analysisCompare properties →
ACTIVEcondovia mls

5 Bermuda Drive, Unit 5

Branson West, MO, 65737

2 bd2 ba1,175 sqftBuilt 2005

List price

$234,900

Welcome To Stonebridge Village!
Financial analysis

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

Monthly cash flow

$62

Cap rate

6.7%

Cash-on-cash

1.6%

DSCR

1.05

Est. annual revenue$40,150
Stays / year67
Property tax($2,087)
Insurance($1,175)
Utilities($3,000)
HOA($2,079)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$15,749
Down payment$46,980
Loan amount$187,920
Monthly payment (P&I)$1,250.24
Annual debt service($15,003)
Annual cash flow$747
Break-even occupancy53.3%

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
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.

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.