← New analysisCompare properties →
ACTIVEcondovia mls

61 Bells Ave.

Branson West, MO, 65737

2 bd2 ba1,213 sqftBuilt 2006

List price

$325,000

61 Bells Ave. #89
Financial analysis

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

Monthly cash flow

-$507

Cap rate

4.5%

Cash-on-cash

-9.4%

DSCR

0.71

Est. annual revenue$40,150
Stays / year67
Property tax($2,593)
Insurance($1,625)
Utilities($3,000)
HOA($2,196)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$14,676
Down payment$65,000
Loan amount$260,000
Monthly payment (P&I)$1,729.79
Annual debt service($20,757)
Annual cash flow-$6,082
Break-even occupancy68.9%

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
Looking for the perfect vacation retreat for your family to enjoy that generates income while you're away? This is it!Welcome to this beautiful, fully furnished, pristine, walk-in lodge with absolutely no steps, located in the prestigious, gated community of StoneBridge Village. This home is ideal for family getaways or a high-performing short-term or long term rental.Inside, you'll find two private primary suites, an inviting open-concept layout, and a stunning gas stone fireplace anchoring the living, dining, and kitchen areas. Features include gorgeous hardwood floors, and thoughtful updates throughout. A spacious screened porch is perfect for those family cookouts and outdoor living at it's best!StoneBridge Village offers true resort-style living with amenities that are second to none. Enjoy the renowned Ledgestone 18-hole championship golf course nestled in the scenic Roark Creek Valley, along with a pro shop, putting green, and driving range. Additional amenities include tennis courts, fitness facilities, beach volleyball, hiking trails, multiple playgrounds and picnic areas, catch-and-release fishing at Forest Lake, three beautiful swimming pools, and excellent dining at the bar and grill.This is Ozarks resort living at its very best--whether you're relaxing with family or maximizing rental potential. Schedule your 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.