ACTIVEcondovia mls

1063 Golf Drive, Unit 1

Branson West, MO, 65737

3 bd3 ba1,479 sqftBuilt 2002

Listing courtesy of Olson Realty Intl. · (417) 496-9205 · MLS# SOM60333795

List price

$329,900

$223/sqft

Listing description

Opportunity to step into successful nightly rental investment. VERY desirable 3bdr/3ba fully FURNISHED & equipped for short term rental Stonebridge Condo. Located on 13th hole of the popular Ledgestone Golf Course. Enjoy the year round scenic location from your screened in patio with panoramic, unobstructed view of golf course & hillsides. NEW HVAC 2024, NEW wide plank vinyl flooring 2026, NEW interior paint 2026. Lock out front bedroom with 2 queen beds and full ensuite bath; primary bedroom with KING bed and ensuite full bath with jacuzzi/tub shower; 3rd bedroom with KING bed and full bath. TWO sleeper sofas in living room. Condo sleeps 12!! Large flat screen TVs in all bedrooms & living room.Rental Revenue available for interested buyers. All future bookings can convey!

Financial analysis

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

Monthly cash flow

-$729

Cap rate

3.7%

Cash-on-cash

-13.3%

DSCR

0.58

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,121

Stays / year58

Property tax($1,684)

Insurance($1,650)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,872)

Management($8,024)

Maintenance reserve($2,006)

Cleaning($5,256)

Lodging / tourism tax($1,605)

Total operating expenses($27,797)

Net operating income$12,324

Down payment$65,980

Loan amount$263,920

Monthly payment (P&I)$1,755.87

Annual debt service($21,070)

Annual cash flow-$8,746

Break-even occupancy66.1%

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.

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.