← New analysisCompare properties →
ACTIVEsingle familyvia mls

401 Silverwood Circle

Branson West, MO, 65737

3 bd3 ba4,088 sqftBuilt 2005

List price

$664,900

DSC_7588
Financial analysis

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

Monthly cash flow

-$1,980

Cap rate

2.8%

Cash-on-cash

-17.9%

DSCR

0.44

Est. annual revenue$49,184
Stays / year67
Property tax($3,657)
Insurance($3,325)
Utilities($3,000)
HOA($2,181)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$18,703
Down payment$132,980
Loan amount$531,920
Monthly payment (P&I)$3,538.88
Annual debt service($42,467)
Annual cash flow-$23,764
Break-even occupancy97.4%

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
''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!!!!!

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.