← New analysisCompare properties →
ACTIVEcondovia mls

1071 Golf Drive, Unit 5

Branson West, MO, 65737

3 bd3 ba1,434 sqftBuilt 2002

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60311969

List price

$299,000

$209/sqft

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.
Financial analysis

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

Monthly cash flow

-$812

Cap rate

3.1%

Cash-on-cash

-16.3%

DSCR

0.49

Est. annual revenue$34,339
Stays / year58
Property tax($1,370)
Insurance($1,495)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,212)
Management($6,868)
Maintenance reserve($1,717)
Cleaning($5,256)
Lodging / tourism tax($1,374)
Total operating expenses($24,991)
Net operating income$9,348
Down payment$59,800
Loan amount$239,200
Monthly payment (P&I)$1,591.40
Annual debt service($19,097)
Annual cash flow-$9,749
Break-even occupancy72.5%

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.

IDX & copyright information