← New analysisCompare properties →
ACTIVEsingle familyvia mls

1304 Stoneycreek Lane

Branson West, MO, 65737

3 bd3 ba2,046 sqftBuilt 1994

List price

$375,000

Welcome Home
Financial analysis

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

Monthly cash flow

-$151

Cap rate

5.9%

Cash-on-cash

-2.4%

DSCR

0.92

Est. annual revenue$49,184
Stays / year67
Property tax($1,667)
Insurance($1,875)
Utilities($3,000)
HOA($2,181)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$22,142
Down payment$75,000
Loan amount$300,000
Monthly payment (P&I)$1,995.91
Annual debt service($23,951)
Annual cash flow-$1,809
Break-even occupancy58.2%

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
Welcome Home! Come enjoy the LedgeStone Golf and Country Club lifestyle. The spacious living room has tremendous views and plenty of natural light as well as a cozy wood-burning fireplace, The open-concept layout seamlessly connects the living area to the kitchen and dining room, making it perfect for entertaining and staying connected with family and guests.The large master suite features a private bath complete with a soaking tub, double vanity, and walk-in closet. Enjoy easy access to the deck from both the living room and the master suite, perfect for morning coffee or evening relaxation. The two guest bedrooms are off the entry with guest bath. The 2-car garage features an extra-large bay ideal for parking a golf cart or setting up a dedicated workspace. The lower level offers even more flexibility with a bonus room and bathroom, with convenient outside access. Stonebridge Village, a popular residential & golfing subdivision with the renowned Ledgestone Golf Course, great location with easy access to Table Rock Lake and all the services and conveniences. Don't miss the opportunity to live in this fantastic community! Visit sbvpoa.org for more community details.

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.