ACTIVEcondovia mls

1041 Golf Drive, Unit 5

Branson West, MO, 65737

2 bd2 ba1,261 sqftBuilt 2000

List price

$299,900

Financial analysis

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

Monthly cash flow

-$150

Cap rate

5.8%

Cash-on-cash

-3.0%

DSCR

0.91

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,235)

Insurance($1,500)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$17,356

Down payment$59,980

Loan amount$239,920

Monthly payment (P&I)$1,596.19

Annual debt service($19,154)

Annual cash flow-$1,799

Break-even occupancy59.1%

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

Discover luxury living in this beautifully remodeled 2-bedroom, 2-bath penthouse condo located in the sought-after gated community of StoneBridge Village. This turn-key property is perfect for personal use or as a profitable vacation rental.Enjoy access to world-class amenities including championship golf, tennis courts, walking trails, and resort-style facilities--all just minutes from Table Rock Lake, Silver Dollar City, and all the entertainment Branson has to offer.This spacious condo features a modern open floor plan, high-end finishes, and large windows that bring in plenty of natural light. With every detail carefully updated, it's move-in ready and waiting for you to enjoy the relaxed StoneBridge lifestyle.

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.