← New analysisCompare properties →
ACTIVEcondovia mls

84 Stepping Stone Way

Branson West, MO, 65737

2 bd2 ba1,277 sqftBuilt 2005

List price

$329,900

STR Cabin
Financial analysis

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

Monthly cash flow

-$267

Cap rate

5.4%

Cash-on-cash

-4.9%

DSCR

0.85

Est. annual revenue$40,150
Stays / year67
Property tax($1,575)
Insurance($1,650)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,866
Down payment$65,980
Loan amount$263,920
Monthly payment (P&I)$1,755.87
Annual debt service($21,070)
Annual cash flow-$3,204
Break-even occupancy62.3%

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 to your slice of fun in beautiful Branson--tucked away at the end of the road for ultimate peace, privacy, and those sweeping valley views you'll never get tired of! This cheerful and well-kept 2-bedroom, 2-bath lodge (new roof 2020, HVAC 2024) is the perfect blend of cozy comfort and vacation-ready style. With an open, airy layout, there's plenty of space to relax, entertain, or host guests--making it an ideal personal getaway and a strong nightly rental opportunity. Inside, you'll find a welcoming living area, a fully equipped kitchen ready for everything from quick breakfasts to family dinners, and spacious bedrooms designed for rest and recharge. Step outside and soak in the quiet, secluded setting--no traffic, just fresh air and peaceful vibes. Perks? Ample parking (a rare find!) and that end-of-the-road location that gives you extra privacy and room to breathe.Located in the highly desirable Stonebridge Village, you'll enjoy access to top-notch amenities including a championship golf course, pools, tennis courts, fitness center, walking trails, playgrounds, and an on-site restaurant.And when you're ready for some excitement, you're just minutes from Silver Dollar City and all the dining, shopping, and entertainment Branson is famous for. Whether you're looking for a peaceful retreat, a fun vacation spot, or a turnkey income-producing property--this one checks all the boxes. Don't miss it!

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.