ACTIVEcondovia mls

1001 Golf Drive, Unit 15

Branson West, MO, 65737

1 bd1 ba500 sqftBuilt 2002

Listing courtesy of Silliman Realty & Associates · (417) 598-7384 · MLS# SOM60334352

List price

$139,895

$280/sqft

Listing description

Walk-in Ready for Investment or Personal Retreat!Located in the sought-after Stonebridge Village resort community! This turn-key 1-bedroom, 1-bathroom condo offers an incredible opportunity whether you are looking for a profitable nightly rental investment, a serene Ozark getaway, or a low-maintenance primary residence.Stepping inside, you will love the welcoming floor plan with natural light and easy main-level accessibility. Enjoy your morning coffee or relax in the evening while taking in the peaceful surroundings of the golf course setting.Located in Stonebridge Village, residents and guests enjoy top-tier amenities including the championship Ledgestone Country Club golf course, swimming pools, tennis courts, walking trails, play areas, on-site dining, and gated security. All of this is situated just minutes from Table Rock Lake marina access, Silver Dollar City, and the famous Branson strip dining and entertainment.

Financial analysis

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

Monthly cash flow

-$380

Cap rate

3.1%

Cash-on-cash

-16.3%

DSCR

0.49

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$23,477

Stays / year58

Property tax($628)

Insurance($699)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,015)

Management($4,695)

Maintenance reserve($1,174)

Cleaning($5,256)

Lodging / tourism tax($939)

Total operating expenses($19,106)

Net operating income$4,370

Down payment$27,979

Loan amount$111,916

Monthly payment (P&I)$744.58

Annual debt service($8,935)

Annual cash flow-$4,564

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 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.