← New analysisCompare properties →
ACTIVEsingle familyvia mls

1013 Silvercrest Place

Reeds Spring, MO, 65737

6 bd5 ba7,545 sqftBuilt 1997

List price

$1,500,000

Primary
Financial analysis

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

Monthly cash flow

-$5,119

Cap rate

2.3%

Cash-on-cash

-20.5%

DSCR

0.36

Est. annual revenue$76,285
Stays / year67
Property tax($4,075)
Insurance($7,500)
Utilities($3,000)
HOA($2,244)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$34,372
Down payment$300,000
Loan amount$1,200,000
Monthly payment (P&I)$7,983.63
Annual debt service($95,804)
Annual cash flow-$61,431
Break-even occupancy121.0%

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
Welcome Home to 1013 Silvercrest Place located in the coveted gated community of Stonebridge Village. This majestic 2 story all brick 7545 square foot 6 Bedroom, 4.5 Bath completely updated home sets above the 5th par of the legendary Ledgestone Golf Course and Country Club with many amenities to offer for living the luxury life in the Tri-lakes area.When you walk into the entry foyer of this grand home, you will feel welcome and relaxed with the Italian Porcelain marble flooring, high ceilings with gold fixtures and grand staircase which leads to the second floor with the Great Room opening up in front you with massive open windows, floor to ceiling brick double sided fire place, an area that is ideal for entertaining or settling into the sofa with a good book. The Kitchen has 2 ovens, large cooktop stove, under cabinet island lighting and granite counter tops with 2 islands along with a Kitchen Dining area that opens up onto the large outdoor patio for indoor/outdoor dining with family or friends. Large Italian porcelain, tiled laundry room and pantry along with 1/2 guest bath located right off the kitchen. There is a large formal dining room for those special occasions and elegant dinners. The Master Suite has high ceilings and has access to the large patio overlooking the freshly sodded landscaped yard that leads to the golf course. The Master bathroom is the gem of the home with Italian Porcelain Tiled Glass Shower and flooring with soaking tub, His and Her vanities, smart mirrors and large walk-in closet. Two of three guest bathrooms feature onyx showers. There is a home office and exercise/media room. There is an open den with one of the two second floor balconies and a non-conforming room for a play or hobby room. All of this located within minutes of Branson and Table Rock Lake along with being less than an hour from Springfield and Harrison Arkansas. This home is ideal for entertaining and/or raising your family in luxury.

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.