ACTIVEcondovia mls

229 Stillwood Drive, Unit 6a

Branson, MO, 65616

3 bd2 ba1,863 sqftBuilt 2008

List price

$315,000

Financial analysis

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

Monthly cash flow

$366

Cap rate

7.8%

Cash-on-cash

7.0%

DSCR

1.22

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,782)

Insurance($1,575)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$24,508

Down payment$63,000

Loan amount$252,000

Monthly payment (P&I)$1,676.56

Annual debt service($20,119)

Annual cash flow$4,390

Break-even occupancy47.2%

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

Gated community lifestyle with unbeatable access to everything Branson has to offer! This 3 bedroom, 2 bath home welcomes you with a spacious open floor plan, gleaming hardwood floors, and abundant natural light. The kitchen features stainless steel appliances and granite countertops, opening to a large living area with a cozy stone fireplace that's perfect for entertaining. A bright sunroom overlooks the tree-lined view, creating a serene retreat. The primary suite offers a spa-like bath with dual sinks, a soaking tub, walk-in shower, and generous closet space. Additional highlights include a two-car garage, laundry room with cabinetry, and a private deck backing to nature. Conveniently located just minutes from shopping, dining, entertainment, recreation, and with easy highway access, this home blends comfort and convenience.

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.