← New analysisCompare properties →
ACTIVEcondovia mls

302 Stillwater Trail, Unit 324

Branson, MO, 65616

2 bd2 ba1,234 sqftBuilt 1994

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60329421

List price

$245,000

$199/sqft

Listing description
Experience the best of Table Rock Lake living from this beautifully furnished 2-bedroom condo in the highly desirable Still Waters Resort. Offering incredible waterfront views and a versatile floor plan, this turnkey property is ideal as a personal getaway, full-time residence, or vacation rental investment. The bright, open living area is designed to take full advantage of the lake scenery and features granite countertops and tasteful furnishings throughout. The spacious primary suite provides direct access to the covered balcony, creating the perfect spot to relax while enjoying peaceful water views, along with a private ensuite bath designed for comfort. A unique lock-out second bedroom adds valuable flexibility, allowing owners to maximize rental opportunities while maintaining privacy for themselves or their guests. Step outside and enjoy the tranquil setting overlooking a quiet cove on Table Rock Lake. Whether you're sipping your morning coffee or winding down in the evening, the covered balcony offers a front-row seat to one of the area's most beautiful landscapes. Located on Indian Point, just moments from Silver Dollar City and all that Branson has to offer, Still Waters Resort is known for its outstanding amenities. Residents and guests enjoy multiple swimming pools, a full-service marina with boat and watercraft rentals, lakeside gathering areas, playgrounds, on-site dining, walking trails, and a complimentary shuttle to Silver Dollar City. If you've been searching for a move-in-ready lakefront property with spectacular views, resort-style amenities, and exceptional rental potential, this one checks all the boxes. Schedule your private showing today!
Financial analysis

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

Monthly cash flow

-$1,056

Cap rate

1.2%

Cash-on-cash

-25.9%

DSCR

0.19

Est. annual revenue$28,207
Stays / year58
Property tax($1,206)
Insurance($1,225)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($7,200)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($25,227)
Net operating income$2,980
Down payment$49,000
Loan amount$196,000
Monthly payment (P&I)$1,303.99
Annual debt service($15,648)
Annual cash flow-$12,668
Break-even occupancy89.2%

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