ACTIVEcondovia mls

23 Olivia Court, Unit 103a

Branson West, MO, 65737

1 bd2 ba847 sqftBuilt 2007

List price

$238,500

Financial analysis

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

Monthly cash flow

-$319

Cap rate

4.8%

Cash-on-cash

-8.0%

DSCR

0.75

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($1,722)

Insurance($1,193)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$11,400

Down payment$47,700

Loan amount$190,800

Monthly payment (P&I)$1,269.40

Annual debt service($15,233)

Annual cash flow-$3,833

Break-even occupancy67.2%

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

Escape to this charming 1-bedroom cabin/half-duplex tucked inside the highly sought-after Stone Bridge Village! Surrounded by Ozark beauty, this cozy retreat offers a spacious open floor plan with vaulted ceilings, a stone fireplace, and warm wood accents throughout. The fully equipped kitchen and inviting dining area make it ideal for relaxing weekends or extended stays. Enjoy peaceful moments immersed in nature, or take full advantage of Stone Bridge's top-tier amenities -- including a gated entrance, championship golf course, pools, tennis courts, clubhouse, restaurant, and fitness center. Located just minutes from Silver Dollar City, Table Rock Lake, and all the entertainment Branson is known for, this property is perfectly suited as a personal getaway or a strong nightly rental investment. Sellers are motivated and open to serious offers, making this an excellent opportunity to secure a highly desirable cabin in a premier community.

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.