← 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

Call Text

List price

$299,000

4% price cut$310,000

$209/sqft

Listing description
Fully furnished penthouse golf condo in gated StoneBridge Golf Resort, Branson West, MO, with vacation rental permitted. This 3-bedroom, 3-bath condo offers 1,434 square feet with vaulted ceilings and a screened patio with golf-front views overlooking the Ledgestone Fairway. The floor plan includes a lock-out third bedroom and bath, allowing the unit to be used as one large condo or split for flexible personal and rental use. Well maintained and sold furnished, the condo sleeps comfortably with a king bed in the primary suite and queen beds in the additional bedrooms. StoneBridge is a planned community with a clubhouse, private golf course, restaurant, pool, tennis courts, and miles of walking and biking trails, all a short drive from Table Rock Lake, Indian Point, and Silver Dollar City. The condo works as a full-time residence, vacation home, or nightly rental with access to all StoneBridge Golf Resort amenities. No boat slip conveys with this unit; slips may be purchased through a third party or leased at nearby Rock Lane Resort or Indian Point Marina.
Financial analysis

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

Monthly cash flow

-$667

Cap rate

3.7%

Cash-on-cash

-13.4%

DSCR

0.58

Est. annual revenue$36,792
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($7,358)
Maintenance reserve($1,840)
Cleaning($5,256)
Lodging / tourism tax($1,472)
Total operating expenses($25,702)
Net operating income$11,090
Down payment$59,800
Loan amount$239,200
Monthly payment (P&I)$1,591.40
Annual debt service($19,097)
Annual cash flow-$8,007
Break-even occupancy66.4%

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.

Call

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