ACTIVEcondovia mls

84 Stepping Stone Way

Branson West, MO, 65737

2 bd2 ba1,277 sqftBuilt 2005

Listing courtesy of One.Five Real Estate Advisors · (417) 995-1515 · MLS# SOM60321282

List price

$324,900

$254/sqft

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!

Financial analysis

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

Monthly cash flow

-$1,429

Cap rate

1.1%

Cash-on-cash

-26.4%

DSCR

0.17

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($1,575)

Insurance($1,625)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,271)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($24,606)

Net operating income$3,601

Down payment$64,980

Loan amount$259,920

Monthly payment (P&I)$1,729.25

Annual debt service($20,751)

Annual cash flow-$17,150

Break-even occupancy103.7%

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.