ACTIVEcondovia mlsPortfolio · 2 units

53 Bunker Drive, Unit 1 & 2

Branson West, MO, 65737

6 bd5 ba2,272 sqftBuilt 2022

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60332034

List price

$1,200,000

$528/sqft

Listing description

That's right... this incredible opportunity includes NOT 1, but 2 amazing properties! You're getting TWO beautiful, fully furnished condos, and BOTH feature 6 bedrooms, 5 bathrooms, and 2,200+ square feet!Located in a beautiful gated community offering premier golf, an incredible clubhouse, resort-style pool, and tennis courts. Both properties were built only 4 years ago and are completely furnished and ready to continue operating as turn-key nightly rentals.NOW DOUBLE THAT! -- Instead of purchasing one income-producing vacation property, you have the opportunity to acquire TWO established nightly rentals in one incredible package.This is the kind of opportunity investors dream about: two properties, two rental income streams, resort amenities, established reviews, and everything already in place to continue generating income.DOUBLE THE PROPERTIES. DOUBLE THE OPPORTUNITY.

This is a portfolio listing — 2 units sold as one block

The list price, bedrooms, and square footage shown are totals across the whole block, so the single-unit cash-flow projection and AI score don't describe a buyable asset here. Individual units in this building may also be listed separately — browse them on the properties page, or ask Sydney to underwrite the block.

Financial analysis

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

Monthly cash flow

-$3,297

Cap rate

3.1%

Cash-on-cash

-16.5%

DSCR

0.48

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$95,834

Stays / year58

Property tax($12,000)

Insurance($6,000)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,010)

Management($19,167)

Maintenance reserve($4,792)

Cleaning($5,256)

Lodging / tourism tax($3,833)

Total operating expenses($58,758)

Net operating income$37,076

Down payment$240,000

Loan amount$960,000

Monthly payment (P&I)$6,386.90

Annual debt service($76,643)

Annual cash flow-$39,566

Break-even occupancy78.3%

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

This is a portfolio listing of 2 units sold as one block, so a single-unit score doesn't apply. Ask Sydney to underwrite the block, or open an individual unit to score it on its own.

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.