ACTIVEsingle familyvia mls

380 Beechwood Drive

Branson West, MO, 65737

5 bd3 ba2,550 sqftBuilt 2026

List price

$585,000

Financial analysis

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

Monthly cash flow

-$87

Cap rate

6.2%

Cash-on-cash

-0.9%

DSCR

0.97

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($36)

Insurance($2,925)

Utilities($3,000)

HOA($2,136)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$36,319

Down payment$117,000

Loan amount$468,000

Monthly payment (P&I)$3,113.62

Annual debt service($37,363)

Annual cash flow-$1,045

Break-even occupancy56.3%

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

Looking for an affordable Dream Home in a Dream Neighborhood? Stop Scrolling! This spacious and quality built 5 bed/3 bath home is going to be the perfect spot for you to settle in! Located on a quiet and secluded street in the luxurious and beautiful community of Stonebridge Village, this home has it all. Sitting on almost an acre of land, and surrounded by the forest, you'll feel like you're waking up in a postcard every morning! The gated community offers 2 swimming pools, a top-notch golf course, multiple fishing lakes, tennis courts, clubhouse, restaurant, and so much more! All this and you're just a short drive from the dining and shopping of Branson or Branson West and the many attractions and lakes that the Branson area offers.

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.