← New analysisCompare properties →
ACTIVEcondovia mls

1071 Golf Drive, Unit 5

Branson West, MO, 65737

3 bd3 ba1,434 sqftBuilt 2002

List price

$299,000

1071 Golf #5
Financial analysis

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

Monthly cash flow

$492

Cap rate

8.4%

Cash-on-cash

9.9%

DSCR

1.31

Est. annual revenue$49,184
Stays / year67
Property tax($1,370)
Insurance($1,495)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,001
Down payment$59,800
Loan amount$239,200
Monthly payment (P&I)$1,591.40
Annual debt service($19,097)
Annual cash flow$5,904
Break-even occupancy44.5%

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
This penthouse condo is located in the gated StoneBridge Golf Resort, a master-planned community offering a clubhouse, private golf course, restaurant, pool, tennis courts, and miles of walking and biking trails. The community has been recognized by Where to Retire magazine as one of America's Best Master Planned Communities.The fully furnished condo features vaulted ceilings and a screened patio with golf-front views overlooking the Ledgestone Fairway. The three-bedroom, three-bath layout includes a lock-out third bedroom and bath, providing flexibility for personal use or rental. The unit has been well maintained and offers comfortable sleeping accommodations, including a king bed in the primary suite and queen beds in the additional bedrooms.Suitable as a full-time residence, vacation home, or nightly rental, this property offers access to all the amenities of StoneBridge Golf Resort. Boat slips may be purchased through a third party or leased at nearby Rock Lane Resort or Indian Point Marina. A solid opportunity in one of the Branson area's most desirable gated communities.

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.