← New analysisCompare properties →
ACTIVEsingle familyvia mls

880 Black Forest Lane

Branson West, MO, 65737

3 bd3 ba1,958 sqftBuilt 2022

List price

$499,000

Copy of 880 Black Forest (5 x 3.5 in)
Financial analysis

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

Monthly cash flow

-$1,004

Cap rate

4.0%

Cash-on-cash

-12.1%

DSCR

0.62

Est. annual revenue$49,184
Stays / year67
Property tax($3,562)
Insurance($2,495)
Utilities($3,000)
HOA($1,980)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$19,828
Down payment$99,800
Loan amount$399,200
Monthly payment (P&I)$2,655.89
Annual debt service($31,871)
Annual cash flow-$12,043
Break-even occupancy76.5%

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
Embrace the Ozark Mountain Views and picturesque sunsets from the decks of this classic home inside Stonebridge Village. The house itself reflects a timeless design interior with an exterior of brick, Hardie board siding and stone accents. The large windows invite plenty of natural light, offering views of rolling hills in pure nature. The custom designed interior shutters showcase the timeless elements. The tall ceilings enhance the airy feel with the focal point of the electric fireplaces reflecting elegance and warmth to complement the soft, neutral tones. The kitchen is perfect for entertaining with granite counter tops, luxury vinyl flooring and an island with beautiful cabinetry and symmetry throughout. The kitchen comes with the high-quality Whirlpool appliances and the cabinets give you space for everything at your fingertips. The large bedrooms are designed with a large floorplan and tall ceilings to accommodate your furniture styles and an ambiance of relaxing. Take time out of your busy day to enjoy the jetted tub or the walk-in shower in the main ensuite. Walk in the front door and be welcomed to the large living room, fireplace with 3- bedrooms and 2-bathrooms, and the lower level has 1 full bathroom finished and the rest of the lower level is ready for you to create your perfect living area. Create a modern media room, additional bedrooms, or great room on the lower level - if you dream it you can make it happen here. Don't forget the utility room is on the main level and is right off the kitchen to the garage with new GE Washer & Dryer. Stonebridge Village is an upscale subdivision with all the amenities you are looking for-a gated, golfing community, swimming pools, tennis courts, clubhouse, restaurant and walking/biking trails. Just a few miles from Silver Dollar City and 10 minutes to the Branson Strip with all the theatres, shopping and restaurants.

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.