← New analysisCompare properties →
ACTIVEcondovia mls

1001 Golf Drive, Unit 14

Branson West, MO, 65737

1 bd1 ba420 sqftBuilt 2002

List price

$99,500

Front of building
Financial analysis

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

Monthly cash flow

$424

Cap rate

11.5%

Cash-on-cash

25.6%

DSCR

1.80

Est. annual revenue$31,116
Stays / year67
Property tax($293)
Insurance($498)
Utilities($3,000)
HOA($2,076)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$11,448
Down payment$19,900
Loan amount$79,600
Monthly payment (P&I)$529.58
Annual debt service($6,355)
Annual cash flow$5,093
Break-even occupancy38.8%

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
Whether you're searching for affordable living just West of Branson, a relaxing weekend getaway, or an investment opportunity that is currently established and operating as a nightly rental that sleeps 4, this Fully Furnished property offers the perfect fit for all three. Located in the gated StoneBridge Village community, residents enjoy access to a wide range of amenities, including membership rates at the 18-hole championship golf course, three swimming pools (one located just steps from the condo), tennis courts, exercise room, and an award-winning grill serving breakfast, lunch, and dinner. You can also enjoy walking or riding along more than 19 miles of paved roads surrounded by beautiful Ozark scenery.Conveniently located only a few miles from Silver Dollar City and its water park, and a short distance from outlet shopping, Branson Landing, a variety of shows, activities, or rent a boat at Table Rock Lake, this location offers endless indoor and outdoor activities for everyone.This Fully Furnished one-room suite provides everything you need for comfort and convenience. The functional kitchenette is perfect for days you prefer to stay in. Literally leave your worries at the door, as the HOA meticulously maintains the exterior of the building and grounds, including trash service and snow removal -- offering a truly maintenance-free lifestyle. Enjoy your days and evenings in this secure, peaceful setting or take advantage of everything the surrounding Branson area has to offer. Did I mention the condo is on the second level, but NO STAIRS to climb up or down. There is a direct walkway from the parking lot straight to the door, but offers a balcony.Branson is calling....... now is your chance! Information here in is deemed reliable but is not guaranteed.

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.