ACTIVEcondovia mls

10 Olivia Court, Unit 105b

Branson West, MO, 65737

1 bd2 ba945 sqftBuilt 2007

List price

$259,900

Financial analysis

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

Monthly cash flow

-$445

Cap rate

4.3%

Cash-on-cash

-10.3%

DSCR

0.68

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($1,759)

Insurance($1,300)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$11,256

Down payment$51,980

Loan amount$207,920

Monthly payment (P&I)$1,383.30

Annual debt service($16,600)

Annual cash flow-$5,344

Break-even occupancy72.0%

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

Nestled in the beautiful Ozarks, this charming, fully furnished cabin offers the perfect blend of relaxation and investment potential. Currently operating as a grandfathered Airbnb, you have the flexibility to continue using it as a short-term rental, enjoy it for personal getaways, or both.Located in the desirable StoneBridge community, you'll have access to a wide range of amenities, including the Ledgestone 18-hole golf course, swimming pools, walking trails, fitness center, and tennis courts.Step inside to a warm and inviting living space featuring a cozy gas fireplace that flows seamlessly into the kitchen and sunroom--perfect for unwinding after a day of exploring. The loft area includes a spacious bedroom and full bath, offering comfort and privacy for guests or owners.Ideally situated just minutes from Silver Dollar City, Table Rock Lake, and all that Branson has to offer, this property combines convenience, charm, and income potential in one beautiful package.

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.