← New analysisCompare properties →
ACTIVEcondovia mls

9 & 11 Bogey Lane

Branson West, MO, 65737

12 bd6 ba6,540 sqftBuilt 2007

List price

$1,230,000

Hero- cropped
Financial analysis

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

Monthly cash flow

-$63

Cap rate

6.3%

Cash-on-cash

-0.3%

DSCR

0.99

Est. annual revenue$130,488
Stays / year67
Property tax($2,910)
Insurance($6,150)
Utilities($3,000)
HOA($1,980)
Management($26,098)
Maintenance reserve($6,524)
Cleaning($6,023)
Net operating income$77,804
Down payment$246,000
Loan amount$984,000
Monthly payment (P&I)$6,546.58
Annual debt service($78,559)
Annual cash flow-$755
Break-even occupancy55.5%

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
The ULTIMATE FAMILY RETREAT & POWERHOUSE INVESTMENT opportunity in Branson's gated StoneBridge Resort - just minutes from Silver Dollar City! This rare & versatile 12-bedroom, 6,500+ sq ft duplex sleeps UP TO 40 GUESTS and was designed for reunions, holidays, and unforgettable gatherings. With proven SIX-FIGURE REVENUE and growing demand for large-capacity rentals, it's positioned for continued performance. Diversified revenue streams allow both sides to be rented individually or together for maximum occupancy. This is a great opportunity to acquire a fully operating, revenue-producing STR with the scale, versatility, and proven performance investors seek. Perfect for 1031 Exchange. Perfect to maximize HUGE TAX BENEFITS with bonus depreciation this year. Each side offers its own living spaces, screened porches, and patios -- perfect for hosting multiple families under one roof. Kids and adults alike love the new garage game room with arcades, shuffleboard, and air hockey, plus a brand-new toddler play area and outdoor firepit for evenings under the stars. Recent upgrades include new LVP flooring, new appliances and updated furnishings. RESORT AMENITIES make it even more special: 3 pools, Ledgestone Championship Golf Course & Clubhouse, pickleball, tennis, 3 playgrounds, walking trails, 24/7 gated security, all surrounded by the beauty of the Ozarks and just minutes from Silver Dollar City. Whether as a family legacy retreat or income-producing STR, this turnkey property offers space, versatility, and memories for generations to come. Note: All furnishings included! 2 bedrooms are non-conforming. Agent/Owner. Come check it out & take advantage of HUGE tax incentives before the end of the year!

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.