← New analysisCompare properties →
ACTIVEcondovia mls

1241 Golf Drive, Unit 1

Branson West, MO, 65737

2 bd2 ba1,679 sqftBuilt 2005

List price

$269,900

Financial analysis

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

Monthly cash flow

-$407

Cap rate

4.6%

Cash-on-cash

-9.1%

DSCR

0.72

Est. annual revenue$40,150
Stays / year67
Property tax($1,414)
Insurance($1,350)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,671)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Lodging / tourism tax($1,606)
Net operating income$12,350
Down payment$53,980
Loan amount$215,920
Monthly payment (P&I)$1,436.52
Annual debt service($17,238)
Annual cash flow-$4,888
Break-even occupancy67.0%

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
Experience resort-style living in this beautifully furnished, vacation-rental-ready villa located in the prestigious gated community of StoneBridge Village. This villa over looks the 13th fairway of the Ledgestone Championship Golf Course. This spacious 2-bedroom, 2-bath condo offers comfort, luxury, and an unbeatable location.Step inside to discover an open-concept floor plan featuring a stunning floor-to-ceiling stone gas fireplace, breakfast bar seating, formal dining space, and a well-appointed kitchen that flows seamlessly into the living and dining areas. The expansive wraparound screened porch provides the perfect place to relax and enjoy peaceful golf course views.The oversized primary suite includes: Large walk-in closet, Private ensuite bath, Jetted soaking tub, andSeparate walk-in shower. Relax and enjoy the wonderful amenities offered at Stonebridge Village which include - Ledgestone Championship 18-hole Golf Coursedriving Range, Putting Green, Chipping Green,Tennis and Pickleball Courts, Fitness Center,Three outdoor swimming pools, Roark Creek, Sand Volleyball Courts, Hiking and Walking Trails,Picnic areas and playgrounds, Catch-and-release fishing at Forest Lake. You are only 5 minutes to Silver Dollar City, 10 minutes to Table Rock Lake & Indian Point Marina, 15 minutes to Branson entertainment, shows, and shopping, 20 minutes to Branson Landing and Lake Taneycomo trout fishing. Whether you're looking for a full-time residence, vacation getaway, or investment property, this exceptional StoneBridge Village Villa offers the perfect combination of luxury, recreation, and location.

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.