ACTIVEcondovia mls

242 Stillwater Trail, Unit A-103

Branson, MO, 65616

1 bd1 ba444 sqftBuilt 1991

List price

$169,000

$381/sqft

Financial analysis

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

Monthly cash flow

-$27

Cap rate

6.2%

Cash-on-cash

-0.9%

DSCR

0.97

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$31,116

Stays / year67

Property tax($433)

Insurance($845)

Utilities($2,460)

Electricity($120)

Water($25)

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($1,860)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Lodging / tourism tax($1,245)

Net operating income$10,472

Down payment$33,800

Loan amount$135,200

Monthly payment (P&I)$899.49

Annual debt service($10,794)

Annual cash flow-$322

Break-even occupancy56.1%

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

Resort ready! This fully furnished 1-bedroom condo at Still Waters Resort offers easy walk-in access and is approved for nightly rentals, making it a strong fit for investors, weekend getaways, or both! Enjoy peaceful Table Rock Lake views from your private covered patio with direct access to green space. Perfect for slow mornings or winding down after a day on the water. Located in a quiet cove on Indian Point, just minutes from Silver Dollar City and Branson attractions, this resort is loaded with amenities. Multiple pools, marina access with boat and watercraft rentals, lakeside hangouts, playgrounds, on-site dining, and even a complimentary shuttle to Silver Dollar City. Turnkey, flexible, and ready-to-go! Schedule your private showing 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.