← New analysisCompare properties →
ACTIVEcondovia mls

9 Bermuda Drive, Unit 3

Branson West, MO, 65737

2 bd2 ba1,169 sqftBuilt 2005

List price

$225,000

A-1
Financial analysis

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

Monthly cash flow

$199

Cap rate

7.4%

Cash-on-cash

5.3%

DSCR

1.17

Est. annual revenue$40,150
Stays / year67
Property tax($1,226)
Insurance($1,125)
Utilities($3,000)
HOA($1,980)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,759
Down payment$45,000
Loan amount$180,000
Monthly payment (P&I)$1,197.54
Annual debt service($14,371)
Annual cash flow$2,389
Break-even occupancy49.5%

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
WALK-IN CONDO, NO STAIRS, offers easy access for everyone. ACTIVE VACATION RENTAL with easy access to Silver Dollar City, Branson 76 Entertainment District, and the many activities of Table Rock Lake! This 2 Bedroom, 2 Bath Fully Furnished Condo is located in the desired gated community of Stonebridge Village and is home to the LedgeStone Golf Course. Additional Amenities: Driving/Putting Range, Pro Shop, Restaurant and Bar, Tennis Courts, Pickle Ball, Exercise Facilities, 3 Great Swimming Pools, Beach Volleyball, Picnic Pavilions, Walking/Hiking Trails, Tether Ball, Basketball, Playgrounds, and so much more. Updated HVAC with newer flooring, refrigerator, and screened in porch.

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.