ACTIVEcondovia mls

1261 Golf Drive, Unit 2

Branson West, MO, 65737

2 bd2 ba1,360 sqftBuilt 2004

List price

$289,900

Financial analysis

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

Monthly cash flow

$15

Cap rate

6.5%

Cash-on-cash

0.3%

DSCR

1.01

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($944)

Insurance($1,450)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,696

Down payment$57,980

Loan amount$231,920

Monthly payment (P&I)$1,542.97

Annual debt service($18,516)

Annual cash flow$181

Break-even occupancy54.6%

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

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.

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.