← New analysisCompare properties →
ACTIVEcondovia mls

21 Stillwater Trail, Unit F-126

Branson, MO, 65616

2 bd2 ba1,200 sqftBuilt 1994

List price

$269,900

Table Rock Lake Waterfront
Financial analysis

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

Monthly cash flow

$108

Cap rate

6.9%

Cash-on-cash

2.4%

DSCR

1.08

Est. annual revenue$40,150
Stays / year67
Property tax($1,206)
Insurance($1,350)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,535
Down payment$53,980
Loan amount$215,920
Monthly payment (P&I)$1,436.52
Annual debt service($17,238)
Annual cash flow$1,296
Break-even occupancy52.0%

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
Waterfront wow! Here's the Table Rock Lake view buyers hope for but rarely get to own. Fully furnished and flexible, this 2-bedroom condo at Still Waters Resort is ready for its next owner. Inside, the open-concept layout offers lake views, granite countertops, an electric fireplace, and new furnishings that give the space a fresh, guest-ready feel. The primary suite features deck access and a spa-like bathroom suite. Bedroom 2 is designed as a lock-out unit, creating added flexibility for owner use, rental strategy, or separate guest accommodations. Step outside to the covered back deck and take in Table Rock Lake views from a quiet cove setting on Indian Point. Located just minutes from Silver Dollar City and Branson attractions, Still Waters Resort is loaded with amenities, including multiple pools, marina access with boat and watercraft rentals, lakeside hangouts, playgrounds, on-site dining, and even a complimentary shuttle to Silver Dollar City. Turnkey, flexible, and waterfront in all the right ways! Schedule your private showing today.

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.