ACTIVEcondovia mls

1081 Golf Drive, Unit 5

Branson West, MO, 65737

3 bd3 ba1,569 sqftBuilt 2004

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60337259

Call417-230-8696 Text

List price

$350,000

$223/sqft

Listing description

Enjoy golf course views and resort-style living in this beautifully furnished 3-bedroom condo located in the popular, gate-guarded StoneBridge Village community, just minutes from Silver Dollar City! Approved for nightly rentals and currently professionally managed, this spacious property sleeps 10 and offers an excellent vacation getaway or investment opportunity.The oversized primary suite features a king bed, fireplace, patio access, whirlpool tub, separate shower, and double vanities. The inviting living room offers a second fireplace with attractive woodwork and a sleeper sofa. Luxury vinyl plank flooring flows throughout. The dining area seats eight, plus four at the kitchen bar. The well-equipped kitchen features beautiful cabinetry, appliances, and stackable laundry. The second bedroom offers a queen bed and golf course views, while the third bedroom features two queen beds, a private entrance, separate heating and cooling, and a convenient bathroom layout.Relax on the spacious patio overlooking the golf course. StoneBridge Village amenities include a golf course, fishing lake, swimming pools, tennis and pickleball courts, and hiking trails. Convenient to Table Rock Lake, Branson attractions, shopping, and dining. A fantastic opportunity to own a spacious, nightly rental-approved condo in one of Branson's desirable resort communities!

Financial analysis

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

Monthly cash flow

-$954

Cap rate

3.1%

Cash-on-cash

-16.4%

DSCR

0.49

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$38,194

Stays / year58

Property tax($1,435)

Insurance($1,750)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,073)

Management($7,639)

Maintenance reserve($1,910)

Cleaning($5,256)

Lodging / tourism tax($1,528)

Total operating expenses($27,290)

Net operating income$10,904

Down payment$70,000

Loan amount$280,000

Monthly payment (P&I)$1,862.85

Annual debt service($22,354)

Annual cash flow-$11,450

Break-even occupancy73.1%

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.

Call

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.