← New analysisCompare properties →
ACTIVEcondovia mls

302 Stillwater Trail, Unit 327

Branson, MO, 65616

2 bd2 ba1,234 sqftBuilt 1994

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60331390

List price

$265,000

$215/sqft

Listing description
WATERFRONT NIGHTLY RENTAL IN A FULL-SERVICE TABLE ROCK LAKE RESORT! This upper-floor, corner waterfront condo with 2-bedroom, 2-baths offers an outstanding opportunity to own a turnkey investment property with the flexibility to enjoy it yourself when you choose. Featuring soaring cathedral ceilings and a desirable corner location, this condo is perfectly suited for the popular nightly rental market.Located inside Still Waters Resort, this is so much more than a lake condo with a few amenities--it's a full-on resort experience! Guests have access to 3 pools, a marina, mini golf, game room, playgrounds, restaurants and food court, lake activities and more, all right on the property.With its waterfront setting, extensive resort amenities and convenient location near Silver Dollar City, Branson and Table Rock Lake attractions, this condo offers the features vacation guests are looking for. Use it as an income-producing nightly rental and enjoy it yourself when you want--a true investment you can use!Lakefront. Resort amenities. Rental income producer. This is the complete Table Rock Lake investment package!
Financial analysis

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

Monthly cash flow

-$1,154

Cap rate

1.2%

Cash-on-cash

-26.1%

DSCR

0.18

Est. annual revenue$28,908
Stays / year58
Property tax($1,204)
Insurance($1,325)
Utilities($2,460)
Electricity($120)
Water($25)
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($7,200)
Management($5,782)
Maintenance reserve($1,445)
Cleaning($5,256)
Lodging / tourism tax($1,156)
Total operating expenses($25,829)
Net operating income$3,079
Down payment$53,000
Loan amount$212,000
Monthly payment (P&I)$1,410.44
Annual debt service($16,925)
Annual cash flow-$13,846
Break-even occupancy91.5%

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