ACTIVEsingle familyvia mls

24 Lost Creek Circle

Branson West, MO, 65737

2 bd2 ba1,269 sqftBuilt 2004

List price

$322,000

Financial analysis

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

Monthly cash flow

-$403

Cap rate

4.9%

Cash-on-cash

-7.5%

DSCR

0.76

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,565)

Insurance($1,610)

Utilities($3,000)

HOA($2,184)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$15,731

Down payment$64,400

Loan amount$257,600

Monthly payment (P&I)$1,713.82

Annual debt service($20,566)

Annual cash flow-$4,835

Break-even occupancy66.0%

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

Turnkey 2 bed, 2 bath Airbnb nestled in the prestigious, gated StoneBridge Village! This cozy, cabin-style retreat offers the perfect blend of comfort and Ozarks charm. Enjoy access to incredible amenities including parks, swimming pools, pickleball and tennis courts, and more, making it ideal for guests and owners alike. Whether you?re looking for a relaxing getaway or a high-demand nightly rental, this inviting property delivers the ultimate Ozarks experience.

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.