← New analysisCompare properties →
ACTIVEcondovia mls

103 Cantwell Lane, Unit 72

Branson West, MO, 65737

2 bd2 ba1,213 sqftBuilt 2007

List price

$339,900

Waterfront Lodge
Financial analysis

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

Monthly cash flow

-$522

Cap rate

4.5%

Cash-on-cash

-9.2%

DSCR

0.71

Est. annual revenue$40,150
Stays / year67
Property tax($2,593)
Insurance($1,700)
Utilities($3,000)
HOA($1,350)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$15,447
Down payment$67,980
Loan amount$271,920
Monthly payment (P&I)$1,809.09
Annual debt service($21,709)
Annual cash flow-$6,262
Break-even occupancy69.3%

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
Lake lookout! Tucked away behind private entry gates, this luxurious lodge offers breathtaking views of Fox Hollow Lake. It's an ideal retreat featuring two comfortable bedrooms, two modern bathrooms, an open floor plan, and a gourmet kitchen perfect for entertaining. The screened-in patio invites you to unwind amidst the tranquil waters and scenic Ozark Mountains, making it a cherished space for relaxation. As part of the Stonebridge Village community, residents enjoy a wealth of amenities, including a lavish clubhouse, restaurant, swimming pools, fitness gym, tennis courts, playground, walking trails, and the stunning Ledgestone 18-hole golf course. Conveniently located near Table Rock Lake and just a short drive from Branson's vibrant shopping, dining, and entertainment scene, this lodge is perfect for vacation use, short-term rental investment, or both. Come experience the perfect blend of luxury and nature in this enchanting getaway - a cabin the Pioneers wish they had! Be sure to check out the 3D Virtual Tour to explore the entire floor plan.

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.