← New analysisCompare properties →
ACTIVEsingle familyvia mls

401 Silverwood Circle

Branson West, MO, 65737

3 bd3 ba4,088 sqftBuilt 2005

Listing courtesy of Weichert, Realtors-The Griffin Company · (417) 338-4500 · MLS# SOM60318170

List price

$639,900

$157/sqft

Listing description
''Newly Renovated'' Masterpiece in Stone Bridge Village!!! Experience the beauty, design, and ambiance of this stunning Custom Built home, perfectly integrated into a private, wooded setting. From the moment you pull up to the Home the dramatic rooflines and expansive walls of glass signals that you've arrived somewhere truly special.The heart of the home is a breathtaking entry overlooking the great room featuring 26-foot vaulted ceilings that flood the space with natural light. This open-concept masterpiece flows seamlessly into the Dining and Re-Designed Kitchen area to give you an Outstanding Entertaining space for Friends & Family. The Home features an Executive Office located just off the entry, offering a quiet, inspiring workspace too.The Master Sanctuary is a private retreat accented by soaring ceilings and a cozy fireplace. Enjoy direct deck access, a spa-like ensuite bath, and a massive walk-in closet with a Private Laundry.Step out onto the large covered deck and feel like you're sitting among the treetops, or enjoy your morning coffee on the intimate bistro deck off the kitchen. An Open Staircase delivers you to the lower floor that features 2 additional Large bedrooms, a full bath, and an expansive 2nd Living Area. From here you canaccess an oversized lower deck from three different rooms, plus a private terrace with stairs leading directly to your secluded hot tub. The pictures simply do not do this Home Justice. You need to bask in the experience of this Home for Yourself!!!!!
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$2,577

Cap rate

1.6%

Cash-on-cash

-24.2%

DSCR

0.24

Est. annual revenue$21,086
Property tax($3,657)
Insurance($2,560)
Utilities($0)
HOA($2,181)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($11,139)
Net operating income$9,947
Down payment$127,980
Loan amount$511,920
Monthly payment (P&I)$3,405.82
Annual debt service($40,870)
Annual cash flow-$30,923

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.

IDX & copyright information