ACTIVEcondovia mls

76 Bells Avenue Avenue, Unit 98

Branson West, MO, 65737

2 bd2 ba1,080 sqftBuilt 2007

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60327920

List price

$319,000

$295/sqft

Listing description

Turn-key nightly rental opportunity in the highly sought-after gated StoneBridge Village! This fully furnished 2BR/2BA cabin-style retreat offers the perfect blend of personal enjoyment and income-producing potential. Recent updates include fresh interior paint completed in June 2026, giving the home a clean, refreshed feel. Inside, you'll find vaulted ceilings, spacious bedrooms, jetted tubs, Smart TVs, and a screened-in porch perfect for relaxing after a day of Ozarks adventure. StoneBridge Village amenities include multiple swimming pools, championship golf, tennis courts, fitness center, walking trails, playgrounds, clubhouse, and on-site dining. Conveniently located just minutes from Silver Dollar City, Table Rock Lake, Talking Rocks Cavern, Thunder Ridge Nature Arena, and all the shopping, dining, and entertainment Branson has to offer. Whether you're looking for a vacation getaway, investment property, or a combination of both, this move-in ready cabin checks all the boxes.

Financial analysis

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

Monthly cash flow

-$1,307

Cap rate

1.5%

Cash-on-cash

-24.6%

DSCR

0.23

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($2,593)

Insurance($1,595)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,192)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($23,516)

Net operating income$4,691

Down payment$63,800

Loan amount$255,200

Monthly payment (P&I)$1,697.85

Annual debt service($20,374)

Annual cash flow-$15,683

Break-even occupancy99.0%

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.