ACTIVEsingle familyvia mls

512 Silverwood Place

Branson West, MO, 65737

6 bd3 ba4,352 sqftBuilt 2007

List price

$712,000

Financial analysis

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

Monthly cash flow

-$438

Cap rate

5.7%

Cash-on-cash

-3.7%

DSCR

0.88

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$76,285

Stays / year67

Property tax($2,234)

Insurance($3,560)

Utilities($3,000)

HOA($2,181)

Management($15,257)

Maintenance reserve($3,814)

Cleaning($6,023)

Net operating income$40,216

Down payment$142,400

Loan amount$569,600

Monthly payment (P&I)$3,789.56

Annual debt service($45,475)

Annual cash flow-$5,259

Break-even occupancy60.7%

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

6-Bedroom Home with Private Suite in Gated Golf Community. Discover the joy of luxury living in this stunning custom home with an expansive view in the highly desirable StoneBridge Resort.With all main living on one level, this home delivers timeless appeal with 9-foot ceilings throughout, rich engineered hardwood flooring, an unusually large amount of storage and floor-to-ceiling windows that frame the stunning forested views.Every home cook will love the gourmet kitchen with stainless steel appliances and granite countertops. It flows seamlessly into the living spaces, while the spacious main bedroom and ensuite bath features his-and-hers walk-in closets, dual sinks, comfort-height fixtures, and tray ceilings for ultimate relaxation. Step outside to a large back deck complete with a charming sunroom--ideal for morning tea with a book or al fresco dining as you capture breathtaking sunsets. The privacy-fenced backyard ensures seclusion, enhanced by a sprinkler system for easy maintenance and a patio wired for surround sound in the downstairs living area with an optional Marquis hot tub. The downstairs kitchenette is conveniently plumbed for a refrigerator and microwave, creating a highly useful suite with three bedrooms, living/entertainment area and stylish custom pool table.Additional highlights include dual-zoned HVAC, an oversized two-car garage with ample storage and workspace, double-pane windows with custom blinds, hardwired lighting on timers, thoughtful shelving in all closets, and a convenient heated/cooled loft over the garage. Beyond the gated security, StoneBridge offers championship 18-hole golf, three pools, three tennis courts, playgrounds, walking trails, catch-and-release lake, basketball, sand volleyball, onsite restaurant, clubhouse, and banquet facilities for residents and visitors alike!This home combines modern design and comfort, top shelf amenities and serene natural surroundings for the perfect

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.