ACTIVEsingle familyvia mls

880 Black Forest Lane

Branson West, MO, 65737

3 bd3 ba1,958 sqftBuilt 2022

Listing courtesy of Weichert, Realtors-The Griffin Company · (417) 338-4500 · MLS# SOM60329412

List price

$489,000

$250/sqft

Listing description

Stunning 2022-built home in the prestigious gated community of StoneBridge Village! Nestled on a quiet 0.85-acre cul-de-sac lot, this home features sweeping Ozark Mountain views and premium finishes throughout.Inside, enjoy soaring ceilings, custom interior shutters, like-new carpeting, LVP flooring, and 2 stone electric fireplaces. The kitchen boasts granite countertops, a center island, and Whirlpool appliances. The main-level primary suite includes a walk-in closet and an ensuite with a jetted tub and walk-in shower. The laundry room is right off the kitchen to the garage with newer GE washer and dryer. Relax on the deck overlooking rolling hills and beautiful sunsets. The walk-out lower-level features 1 finished bath while the remainder unfinished area waits for your custom expansion; imagine a home theater, game room or additional bedrooms. Located in the highly sought after StoneBridge Village and Ledgestone Golf Course. This is a gated community with resort style living. Amenities include on-site restaurant, swimming pools, fitness center, tennis/pickle ball, catch and release pond with a walking trail. Don't forget you are only minutes to Silver Dollar City, Table Rock Lake and the Branson Strip where you will find entertainment, shopping and restaurants. Some furniture available for additional money. For more information about Stonebridge go to sbvpoa.org.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,716

Cap rate

2.2%

Cash-on-cash

-21.1%

DSCR

0.34

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($3,562)

Insurance($1,956)

Utilities($0)

HOA($2,181)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($10,441)

Net operating income$10,646

Down payment$97,800

Loan amount$391,200

Monthly payment (P&I)$2,602.66

Annual debt service($31,232)

Annual cash flow-$20,586

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.