ACTIVEcondovia mls

5 Bermuda Drive, Unit 6

Branson West, MO, 65737

2 bd2 ba1,175 sqftBuilt 2005

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60336152

List price

$229,900

$196/sqft

Listing description

Fall in Love With Ozarks Opportunity! Ozarks luxury meets an incredible value in this immaculate 2-bedroom, 2-bath condo tucked inside the prestigious StoneBridge Village. Surrounded by rolling Ozark Mountains and spectacular seasonal color, this beautifully maintained retreat puts you right in the heart of everything you love about Branson living. Spend crisp fall days exploring nearby Silver Dollar City, Table Rock Lake, and the Branson Strip, then come home to your own peaceful escape. Thoughtfully designed and renovated with hard-surface countertops, high-end flooring, vaulted ceilings, and an optional furniture package, this condo is ready to enjoy as a full-time home, private getaway, or income-producing nightly rental. StoneBridge offers the kind of lifestyle that makes every season feel like vacation, with multiple pools, tennis courts, fitness center, Roark Creek access, picnic areas, clubhouse grille, pro shop, and the acclaimed Ledgestone Golf Course. Imagine morning coffee overlooking the Ozark hills, afternoons on the golf course surrounded by fiery fall foliage, and cozy evenings back at your retreat. Perfectly positioned between Branson and Branson West, this is more than a condo, it's your invitation to slow down, settle in, and fall in love. Bonus opportunity to maximize your investment with potential for bundle purchase in same building. It's a new season w/ endless possibility @ 5 Bermuda Drive, #6, Stonebridge Village.

Financial analysis

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

Monthly cash flow

-$840

Cap rate

2.0%

Cash-on-cash

-21.9%

DSCR

0.31

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$30,134

Stays / year58

Property tax($1,474)

Insurance($1,150)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($6,216)

Management($6,027)

Maintenance reserve($1,507)

Cleaning($5,256)

Lodging / tourism tax($1,205)

Total operating expenses($25,534)

Net operating income$4,600

Down payment$45,980

Loan amount$183,920

Monthly payment (P&I)$1,223.62

Annual debt service($14,683)

Annual cash flow-$10,084

Break-even occupancy78.0%

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.