ACTIVEcondovia mls

102 Stillwater Trail, Unit 102

Branson, MO, 65616

2 bd2 ba809 sqftBuilt 1991

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60319723

List price

$261,000

7% price cut$280,000

$323/sqft

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.

Financial analysis

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

Monthly cash flow

-$971

Cap rate

1.9%

Cash-on-cash

-22.3%

DSCR

0.30

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,908

Stays / year58

Property tax($790)

Insurance($1,305)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($5,160)

Management($5,782)

Maintenance reserve($1,445)

Cleaning($5,256)

Lodging / tourism tax($1,156)

Total operating expenses($23,894)

Net operating income$5,014

Down payment$52,200

Loan amount$208,800

Monthly payment (P&I)$1,389.15

Annual debt service($16,670)

Annual cash flow-$11,656

Break-even occupancy84.6%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.