ACTIVEsingle familyvia mls

860 Silvercliff Way

Branson West, MO, 65737

5 bd4 ba3,871 sqftBuilt 2007

Listing courtesy of ReeceNichols - Branson · (417) 335-5950 · MLS# SOM60311738

List price

$535,000

$138/sqft

Listing description

So much home for the money in the highly desirable gated community of StoneBridge Village! Located in the Branson School District, this beautifully maintained home offers exceptional space, comfort, and value.The main level features a spacious primary suite, a large living area with a propane fireplace, UPDATED kitchen with new countertops, NEW Carpet and a heated and cooled sunroom in ceiling fan perfect for year-round enjoyment. The lower level expands the living space with a wet bar, a second propane fireplace, have a in home gym, and two private en-suite bedrooms--ideal for family and guests.A 3-car garage provides additional convenience and functionality.StoneBridge Village offers resort-style amenities including a championship golf course, clubhouse with restaurant, pickleball and tennis courts, multiple swimming pools, playgrounds, walking areas, and gated security.Conveniently located just minutes from Silver Dollar City, Table Rock Lake, Branson attractions, shopping, dining, and Highway 76. If you're looking for space, quality, amenities, and value, this home deserves a place at the top of your list. Schedule your private showing today!

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

-$1,190

Cap rate

3.7%

Cash-on-cash

-13.4%

DSCR

0.58

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$30,945

Property tax($2,716)

Insurance($2,140)

Utilities($0)

HOA($2,181)

Management($2,476)

Maintenance reserve($1,547)

Total operating expenses($11,060)

Net operating income$19,885

Down payment$107,000

Loan amount$428,000

Monthly payment (P&I)$2,847.49

Annual debt service($34,170)

Annual cash flow-$14,284

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.