← New analysisCompare properties →
ACTIVEsingle familyvia mls

409 Silverwood Circle

Branson West, MO, 65737

3 bd4 ba2,583 sqftBuilt 2025

List price

$599,000

Stonebridge Home Golf Community Table Ro
Financial analysis

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

Monthly cash flow

-$1,302

Cap rate

3.8%

Cash-on-cash

-13.0%

DSCR

0.59

Est. annual revenue$49,184
Stays / year67
Property tax($156)
Insurance($2,995)
Utilities($3,000)
HOA($2,076)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$22,638
Down payment$119,800
Loan amount$479,200
Monthly payment (P&I)$3,188.13
Annual debt service($38,258)
Annual cash flow-$15,620
Break-even occupancy82.8%

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
Santa's taking a break & hitting the green @ 409 Silverwood Circle!And why wouldn't he? This brand-new golf-front masterpiece is the kind of Christmas surprise that makes even the North Pole jealous. This sparkling new construction home is wrapped in the prestige of gated Stonebridge Village & perfectly perched beside the 11th-hole green of the award-winning Ledgestone Golf Course. If a new home is the ultimate stocking stuffer, consider this the season's showstopper!Inside, soaring ceilings, a striking floor-to-ceiling stone fireplace, & expansive windows flood the home w/ natural light while framing those breathtaking fairway views--picture Santa pausing mid-round to wave as he glides past. The chef's kitchen is holiday-hosting heaven, offering custom cabinetry, premium finishes, & a generous island designed for festive feasts, cookie-decorating stations, & every joyful gathering in between.Your luxurious owner's suite delivers a spa-like retreat complete w/ dual sinks, walk-in shower, generous closet, & a dreamy soaker tub--ideal for unwinding after a full day of decking the halls. Two additional bedrooms, four baths total, plus two open living areas ensure plenty of space for visiting elves, reindeer wranglers, or multi-gen celebrations.Step outside to two spacious back decks overlooking lush fairways & a deep backyard that leads right to the green--perfect for holiday morning coffee, winter sunsets, or cheering on Santa's warm-up swings. Additional perks include a roomy two-car garage & dedicated Golf Cart/John Deere space, because even Santa needs good parking.Stonebridge Village brings a lifestyle wrapped in luxury: gated security, clubhouse, restaurant & grill, fitness center, tennis & pickleball courts, three pools, playgrounds, walking trails & more. Minutes to Silver Dollar City, Table Rock Lake, Branson entertainment, dining & shopping. Nearby 3rd party boat slips available for add'l $$.Christmas magic came early @409 Silverwood Cir.

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.