ACTIVEcondovia mls

102 Stillwater Trail, Unit 102

Branson, MO, 65616

2 bd2 ba809 sqftBuilt 1991

List price

$295,000

Financial analysis

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

Monthly cash flow

-$104

Cap rate

6.0%

Cash-on-cash

-2.1%

DSCR

0.93

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,025)

Insurance($1,475)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$17,590

Down payment$59,000

Loan amount$236,000

Monthly payment (P&I)$1,570.11

Annual debt service($18,841)

Annual cash flow-$1,251

Break-even occupancy57.9%

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

Own a high-performing investment property at one of the most sought-after resorts on Table Rock Lake. This Lakefront 2-bedroom, 2-bath walk-in condo is turnkey. Guests are drawn to top-tier amenities including three pools, mini golf, game room, outdoor park, multiple dining options, and a full-service marina with boat rentals, kayaks, paddleboats and many more. Prime location just minutes from Silver Dollar City and Branson ensures strong occupancy and repeat visitors. This condo rents 180 days a year, and with the indoor pool opening soon that number should increase. Whether expanding your portfolio or entering the vacation rental market, this property offers excellent income potential in a high-demand lake destination.

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.