← New analysisCompare properties →
ACTIVEcondovia mls

302 Stillwater Trail, Unit 222

Branson, MO, 65616

2 bd2 ba980 sqftBuilt 1993

List price

$289,500

Stillwater Lake Front
Financial analysis

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

Monthly cash flow

$16

Cap rate

6.5%

Cash-on-cash

0.3%

DSCR

1.01

Est. annual revenue$40,150
Stays / year67
Property tax($956)
Insurance($1,448)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,686
Down payment$57,900
Loan amount$231,600
Monthly payment (P&I)$1,540.84
Annual debt service($18,490)
Annual cash flow$196
Break-even occupancy54.5%

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
Rare Find on Table Rock Lake, Quiet and Peaceful Waterfront with a wide-angle view of the Lake! This charming 2 Bedroom/2Bath Condo is an end unit with easy access to the lake right in the back yard. Endless opportunities here... live here full-time, part-time or use it for investment in the vacation rental program with Stillwaters. Everything at your fingertips with Silver Dollar City just a few minutes (literally) up the road. Fun things to do on the Resort too including putt-putt, outdoor playground, clubhouse, pools, kayaking, boat rentals. This is a fully furnished turn-key ready condo, so just bring your clothes, at least your swimsuit. Units rarely hit the market in this resort community, so this is well worth your time to see it in person.

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.