ACTIVEcondovia mls

15 Stone Cliff Circle, Unit 6

Branson, MO, 65616

2 bd2 ba1,141 sqftBuilt 2015

List price

$290,000

Financial analysis

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

Monthly cash flow

-$130

Cap rate

5.9%

Cash-on-cash

-2.7%

DSCR

0.92

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,680)

Insurance($1,450)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$16,960

Down payment$58,000

Loan amount$232,000

Monthly payment (P&I)$1,543.50

Annual debt service($18,522)

Annual cash flow-$1,562

Break-even occupancy58.6%

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

Stunning 2 bedroom penthouse condo located less than 5 minutes from Silver Dollar City and just minutes to Indian Point Marina on Table Rock Lake. This fully furnished, turnkey unit offers breathtaking views of the lake and Ozark Mountains from the private back deck, with the iconic silhouettes of roller coasters.Positioned a short drive to the Branson Strip, you're right in the heart of all the area's top shows, dining, and attractions. Whether you're looking for a personal retreat or a nightly rental investment, this property is ready to go from day one with strong appeal and an unbeatable location.

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.