PENDINGmulti familyvia mls

224 Cedar Glade Drive

Branson West, MO, 65737

3 bd2 ba1,560 sqftBuilt 2016

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60332140

List price

$389,900

$250/sqft

Listing description

Welcome to this spacious and beautifully maintained 3-bedroom, 2-bath Duplex featuring large rooms and an abundance of desirable upgrades. The primary suite offers a completely remodeled private bathroom, including a tiled heated floor for added comfort.The home also features a new refrigerator, a large covered deck perfect for relaxing or entertaining, and an attached 2-car garage. For those needing extra storage, workspace, or additional parking, there is also an oversized 2-car garage. With an added door to enter into the attached garage. With generous living spaces, vaulted ceilings open floor plan and a beautiful kitchen many modern updates, and an exceptional amount of garage space, this duplex offers comfort, convenience, and plenty of room for your needs.Nestled in the gated community of Stonebridge Village. Amenities include security, Pool, clubhouse, Ledgestone Grill, Walking trails, and the beautiful 18-hole Ledgestone golf course.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$969

Cap rate

3.4%

Cash-on-cash

-14.9%

DSCR

0.53

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($1,339)

Insurance($1,560)

Utilities($0)

HOA($2,172)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($7,812)

Net operating income$13,274

Down payment$77,980

Loan amount$311,920

Monthly payment (P&I)$2,075.21

Annual debt service($24,903)

Annual cash flow-$11,628

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.

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.