← New analysisCompare properties →
ACTIVEcondovia mls

29 Stone Cliff Circle, Unit 1

Branson, MO, 65616

2 bd2 ba1,220 sqftBuilt 2007

List price

$275,000

Front
Financial analysis

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

Monthly cash flow

-$4

Cap rate

6.4%

Cash-on-cash

-0.1%

DSCR

1.00

Est. annual revenue$40,150
Stays / year67
Property tax($2,199)
Insurance($1,375)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,516
Down payment$55,000
Loan amount$220,000
Monthly payment (P&I)$1,463.67
Annual debt service($17,564)
Annual cash flow-$48
Break-even occupancy55.1%

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
Discover the epitome of relaxation and adventure at this charming Exterior Woodcabin-style retreat nestled along the shores of Table Rock Lake in Missouri. With breathtaking views of the tranquilLake and the convenience of being just minutes away from attractions like Silver Dollar City and Indian Point Marina,this property offers an unparalleled vacation experience for your family or guests. Step inside to find a cozy (electric)fireplace, arched hallways, and plenty of windows that flood the space with natural light, creating a warm andinviting atmosphere. The primary suite (which has new luxury plank vinyl) beckons with its walk-in shower andprivate patio, providing a peaceful sanctuary to unwind and soak in the stunning vistas. Outside, indulge in resort style amenities including an infinity pool, kiddie pool, and grilling/picnic area, perfect for entertaining or simplyenjoying the great outdoors. With walking trail access to Table Rock Lake, you can explore the beauty of thesurrounding landscape at your leisure. Fully furnished with luxury finishes and offering excellent rental potential, thisturnkey property is an ideal investment for those seeking a serene lakeside escape with all the comforts of home.Don't miss your chance to make unforgettable memories in this lakeside paradise.

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.