ACTIVEcondovia mls

312 Stillwater Trail, Unit E-219

Branson, MO, 65616

2 bd2 ba931 sqftBuilt 1994

List price

$250,000

Financial analysis

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

Monthly cash flow

$247

Cap rate

7.6%

Cash-on-cash

5.9%

DSCR

1.19

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($910)

Insurance($1,250)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,930

Down payment$50,000

Loan amount$200,000

Monthly payment (P&I)$1,330.60

Annual debt service($15,967)

Annual cash flow$2,963

Break-even occupancy48.2%

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

Vacation value! This fully furnished 2-bedroom condo at Still Waters Resort is set up for personal getaways, nightly-rental income, or both! Inside, you'll find granite countertops and an open layout, while the covered back deck overlooks the mini golf course. A front-row seat to the fun, or a quiet place to unwind after a day on the water. Ample nearby guest parking adds everyday convenience for owners and visitors alike. Located in a quiet cove on Indian Point, just minutes from Silver Dollar City and Branson attractions, this resort is loaded with amenities. Multiple pools, marina access with boat and watercraft rentals, lakeside hangouts, playgrounds, on-site dining, and even a complimentary shuttle to Silver Dollar City. Turnkey, flexible, and ready-to-go! Schedule your private showing today.

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.