ACTIVEcondovia mls

311 Stillwood Drive

Branson, MO, 65616

4 bd3 ba2,842 sqftBuilt 2018

Listing courtesy of White Magnolia Real Estate LLC · (417) 544-0411 · MLS# SOM60332016

List price

$450,000

$158/sqft

Listing description

Welcome home to this spacious 4 bedroom, 3 bathroom all brick home in the gated Stillwood community! Offering just under 3,000 square feet with a finished walkout basement, this home has an open layout that flows comfortably from one space to the next.The main level features a spacious kitchen with granite countertops, plenty of cabinet space, and an open connection to the dining and living areas. Just off the dining room, the covered deck provides a great place to enjoy the outdoors and the tree lined setting behind the home. The primary suite features a walk in closet, double vanity, and walk in shower.Downstairs, the finished walkout basement offers even more room to spread out with additional living space, a wet bar, and access to the back patio and hot tub. A storm shelter adds extra peace of mind, and the two car garage provides plenty of room for parking and storage.Stillwood offers the convenience of a gated community along with lawn care, snow removal, and trash service, giving you more time to enjoy your home and everything Branson has to offer. Conveniently located near medical facilities, shopping, dining, and Branson attractions, this home offers plenty of space with the benefits of a low maintenance community.

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

-$1,009

Cap rate

3.7%

Cash-on-cash

-13.5%

DSCR

0.58

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$27,379

Property tax($2,389)

Insurance($1,800)

Utilities($0)

HOA($3,000)

Management($2,190)

Maintenance reserve($1,369)

Total operating expenses($10,748)

Net operating income$16,631

Down payment$90,000

Loan amount$360,000

Monthly payment (P&I)$2,395.09

Annual debt service($28,741)

Annual cash flow-$12,110

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.