ACTIVEcondovia mls

1261 Golf Drive, Unit 2

Branson West, MO, 65737

2 bd2 ba1,360 sqftBuilt 2004

Listing courtesy of Step Above Realty LLC · (417) 699-1157 · MLS# SOM60326207

List price

$289,900

$213/sqft

Listing description

Beautifully updated lower-level condo in StoneBridge Village, located in scenic Stone County, Missouri, just minutes from Silver Dollar City and the best of the Branson/Ozarks area. Set right on the golf course, this fully furnished condo is move-in ready and ready to play through. The kitchen features beautiful granite countertops, gorgeous cabinetry, stainless appliances, and a comfortable layout that makes everyday living easy. Recent bathroom updates include a walk-in shower and fresh modern finishes. Washer and dryer are included, making this a true turnkey opportunity. Enjoy golf course views, the peaceful setting of StoneBridge Village, and quick access to Table Rock Lake, Branson entertainment, dining, shopping, hiking, and everything that brings people back to the Ozarks year after year. This one is above par--schedule your showing before someone else takes the shot.

Financial analysis

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

Monthly cash flow

-$1,109

Cap rate

1.8%

Cash-on-cash

-23.0%

DSCR

0.28

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($944)

Insurance($1,450)

Utilities($2,400)

Electricity($120)

Waterin HOA dues

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,773)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($23,003)

Net operating income$5,205

Down payment$57,980

Loan amount$231,920

Monthly payment (P&I)$1,542.97

Annual debt service($18,516)

Annual cash flow-$13,311

Break-even occupancy91.3%

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.