ACTIVEcondovia mls

1069 Golf Drive, Unit 6

Branson West, MO, 65737

3 bd3 ba1,467 sqftBuilt 2002

List price

$315,000

Financial analysis

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

Monthly cash flow

-$16

Cap rate

6.3%

Cash-on-cash

-0.3%

DSCR

0.99

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,503)

Insurance($1,575)

Utilities($3,000)

HOA($4,860)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$19,927

Down payment$63,000

Loan amount$252,000

Monthly payment (P&I)$1,676.56

Annual debt service($20,119)

Annual cash flow-$192

Break-even occupancy55.3%

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

Golf front 3-bed 3-bath condo with a lockout floorplan! Huge vaulted ceilings overlooking Ledgestone golf course! A spotless clean kitchen, granite countertops all the way around! The master suite has direct access to the huge screened-in deck. Plenty of seating in each room makes gathering easy and comfortable! Furniture and decor is included. Come see why Stonebridge is so highly rated. An upscale, gated community with an abundance of onsite amenities available for your guests! Nightly rental is allowed!

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.