← New analysisCompare properties →
ACTIVEcondovia mls

115 Baldknobber Drive, Unit 26

Branson West, MO, 65737

4 bd4 ba1,950 sqftBuilt 2005

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60334032

List price

$569,000

$292/sqft

Listing description
Fall is in the air @ Baldknobber Dr! Nightly rental approved and just minutes to the pool and clubhouse, this Big Cedar inspired cabin offers an exceptional investment opportunity and personal Ozarks retreat on the quiet side of StoneBridge Village. Nestled among colorful hardwoods in an upscale, amenity rich golf community, this fully furnished cabin features four private owner's suites, two up and two down, each with a spa inspired bath, jetted tub and walk in shower. Soaring beamed ceilings, a floor to ceiling stone fireplace and an open concept design create warm, inviting spaces perfect for gathering with family and friends or welcoming rental guests. Step outside to the exceptional screened deck and adjoining open air deck, where crisp fall breezes, grilling, outdoor dining, backyard games and evenings beneath the stars await. Owners and guests can enjoy StoneBridge amenities including an award winning golf course, restaurant and bar, fitness center, multiple pools, tennis courts, walking trails, playgrounds and more, creating a getaway where you never have to leave the neighborhood! When adventure calls, Silver Dollar City, Table Rock Lake marinas, hiking and biking trails, world class dining, live entertainment and Branson shopping are all just minutes away. Whether you're seeking a high performing nightly rental, a personal escape or the perfect blend of both, this cabin delivers lifestyle, location and income potential in one remarkable package. New fall memories await @ Baldknobber Dr.
Financial analysis

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

Monthly cash flow

-$961

Cap rate

4.4%

Cash-on-cash

-10.1%

DSCR

0.68

Est. annual revenue$63,422
Stays / year58
Property tax($3,198)
Insurance($2,845)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($6,216)
Management($12,684)
Maintenance reserve($3,171)
Cleaning($5,256)
Lodging / tourism tax($2,537)
Total operating expenses($38,608)
Net operating income$24,814
Down payment$113,800
Loan amount$455,200
Monthly payment (P&I)$3,028.46
Annual debt service($36,341)
Annual cash flow-$11,527
Break-even occupancy61.9%

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.

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.

IDX & copyright information