← New analysisCompare properties →
ACTIVEcondovia mls

23 Stone Cliff Circle

Branson, MO, 65616

12 bd18 ba8,589 sqftBuilt 2015

List price

$1,499,000

23 Stone Cliff
Financial analysis

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

Monthly cash flow

-$2,821

Cap rate

4.1%

Cash-on-cash

-11.3%

DSCR

0.65

Est. annual revenue$130,488
Stays / year67
Property tax($19,457)
Insurance($7,495)
Utilities($3,000)
HOA($0)
Management($26,098)
Maintenance reserve($6,524)
Cleaning($6,023)
Net operating income$61,891
Down payment$299,800
Loan amount$1,199,200
Monthly payment (P&I)$7,978.31
Annual debt service($95,740)
Annual cash flow-$33,849
Break-even occupancy75.3%

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
WHOLE VACATION RENTAL BUILDING! Rare opportunity to own a fully operational 9-unit nightly rental building at The Cliffs on Indian Point, just minutes from Silver Dollar City and Table Rock Lake. All units are actively producing and professionally managed, making this a true turnkey investment.Each condo features granite countertops, hardwood or high-quality vinyl plank flooring, and in-unit washer and dryer, with many offering stunning lake views and even sights of Silver Dollar City's roller coasters. Located in one of Branson's most sought-after vacation areas, this is a unique chance to secure scale, location, and income all in one asset.

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.