ACTIVEcondovia mls

48 Bells Avenue, Unit 99

Branson West, MO, 65737

2 bd2 ba1,080 sqftBuilt 2007

List price

$325,000

Financial analysis

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

Monthly cash flow

-$399

Cap rate

4.9%

Cash-on-cash

-7.4%

DSCR

0.77

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,413)

Insurance($1,625)

Utilities($3,000)

HOA($2,079)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$15,973

Down payment$65,000

Loan amount$260,000

Monthly payment (P&I)$1,729.79

Annual debt service($20,757)

Annual cash flow-$4,784

Break-even occupancy65.9%

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

Gated golf community living or income producing investment at it's best! This two bedroom, two bathroom fully furnished log cabin condo is ready for it's next adventure. You and your guests will enjoy the Ozarks natural beauty from the screened-in back deck or covered front porch. This income producing cabin is ready to for your vacation retreat, nightly rental investment or a mixture of the two. Enjoy all the amenities that accompany living in such a Stonebridge Village such as golf, clubhouse, golf pro shop, restaurant, pools, conference rooms, ballrooms, volleyball, tennis, basketball and playgrounds. Convenient location with easy access to the Highroad. Looking for a thrill? Silver Dollar City is right around the corner. The shows, shopping, dining and attractions of Branson are a quick 10-15 minute drive.

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.