← New analysisCompare properties →
ACTIVEcondovia mls

53 Bunker Drive, Unit 1

Branson West, MO, 65737

6 bd5 ba2,238 sqftBuilt 2022

List price

$675,000

53 Bunker Dr
Financial analysis

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

Monthly cash flow

-$490

Cap rate

5.5%

Cash-on-cash

-4.4%

DSCR

0.86

Est. annual revenue$76,285
Stays / year67
Property tax($5,695)
Insurance($3,375)
Utilities($3,000)
HOA($1,890)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$37,231
Down payment$135,000
Loan amount$540,000
Monthly payment (P&I)$3,592.63
Annual debt service($43,112)
Annual cash flow-$5,881
Break-even occupancy61.3%

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
Experience a rare investment opportunity in the premier gated community of StoneBridge. This stunning 6 bedroom, 5 bath single unit condo is the first of its kind built in StoneBridge and is already operating as a successful nightly rental. Being sold fully furnished and completely turnkey, it is ready to continue generating income from day one.Thoughtfully designed for both guest comfort and owner convenience, the condo features luxury vinyl plank flooring throughout, granite countertops, and stainless steel appliances. Spacious living areas and well appointed bedrooms make it ideal for large groups, family vacations, and repeat guests seeking a high quality stay in the Ozarks. Owners have the flexibility to self manage or select the management company of their choice, maximizing income potential.Nestled in the scenic Ozarks, StoneBridge offers resort style amenities that guests love, including multiple pools, tennis courts, a clubhouse, fitness center, and a peaceful catch and release lake. Golf enthusiasts can enjoy Ledgestone Golf Course for an additional fee and dine at the popular Ledgestone Grille, adding even more appeal for vacationers.Located just minutes from Silver Dollar City, Indian Point Marina, and Table Rock Lake, and only 10 minutes from Branson's shopping, dining, and entertainment, this property sits in a prime location that consistently attracts visitors year round.This is a proven income producing property in one of the area's most sought after communities, offering both strong rental performance and a beautiful personal getaway whenever you choose to use it.

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.