← New analysisCompare properties →
ACTIVEcondovia mls

53 Bunker Drive, Unit 1

Branson West, MO, 65737

6 bd5 ba2,272 sqftBuilt 2022

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60332041

List price

$649,900

$286/sqft

Listing description
Welcome to an incredible 6-bedroom, 5-bathroom condo offering 2,200+ square feet of beautifully furnished living space in a stunning gated community!Built just 4 years ago, this property combines modern construction, resort-style amenities, and an established rental history--making it an incredible opportunity for investors looking for a turn-key nightly rental.From the moment you walk in, you'll appreciate the thoughtful design, comfortable furnishings, and spacious layout that makes this property ideal for large families, groups, and vacation guests.And the best part? You're not starting from scratch. This property is already operating as a successful nightly rental and has earned several 5-star reviews, giving you the opportunity to step into an established income-producing investment.Whether you're looking for a vacation home, income-producing property, or both, this one checks all the boxes!
Financial analysis

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

Monthly cash flow

$318

Cap rate

7.0%

Cash-on-cash

2.9%

DSCR

1.09

Est. annual revenue$95,834
Stays / year58
Property tax($6,499)
Insurance($3,250)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($5,010)
Management($19,167)
Maintenance reserve($4,792)
Cleaning($5,256)
Lodging / tourism tax($3,833)
Total operating expenses($50,506)
Net operating income$45,328
Down payment$129,980
Loan amount$519,920
Monthly payment (P&I)$3,459.04
Annual debt service($41,508)
Annual cash flow$3,819
Break-even occupancy45.1%

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.

IDX & copyright information