← New analysisCompare properties →
ACTIVEcondovia mls

1001 Golf Drive, Unit 10

Branson West, MO, 65737

1 bd1 ba515 sqftBuilt 2004

Listing courtesy of Real Broker, LLC · (573) 520-3099 · MLS# SOM60335217

List price

$132,000

$256/sqft

Listing description
Start each morning with coffee on your private balcony overlooking the 12th hole of Ledgestone Golf Course. This tastefully designed, fully furnished 1-bedroom condo in prestigious Stonebridge Village is the quiet, peaceful retreat guests rave about after a busy day exploring Branson. Guests repeatedly mention the views, the comfortable bed, and how clean and calm it feels. One of 3 resort pools sits right next to the building, Silver Dollar City is just minutes away, and the Strip is only 15-20 minutes out. Zero-entry, street-level living means no steps from door to door, easy for hauling luggage, groceries, and golf clubs.Resort amenities for you & your guests: Ledgestone Golf Course and Ledgestone Grille (both offer owner discounts; the Grille has gorgeous patio views), pickleball/tennis courts, 3 pools, 3 playgrounds, sand volleyball, basketball, catch-and-release fishing, and entertainment spaces for rent. 24-hour security in a gated community.Use it when you want to get away, and let it earn when you don't. Zero-entry, turnkey, furnished, and guest-tested. Now it's your turn. Owner/Agent.
Financial analysis

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

Monthly cash flow

-$372

Cap rate

3.0%

Cash-on-cash

-16.9%

DSCR

0.47

Est. annual revenue$23,477
Stays / year58
Property tax($628)
Insurance($660)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,453)
Management($4,695)
Maintenance reserve($1,174)
Cleaning($5,256)
Lodging / tourism tax($939)
Total operating expenses($19,505)
Net operating income$3,972
Down payment$26,400
Loan amount$105,600
Monthly payment (P&I)$702.56
Annual debt service($8,431)
Annual cash flow-$4,459
Break-even occupancy66.8%

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.

IDX & copyright information