← New analysisCompare properties →
ACTIVEcondovia mls

290 Stillwood Drive

Branson, MO, 65616

4 bd3 ba2,596 sqftBuilt 2008

List price

$410,000

Welcome Home!
Financial analysis

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

Monthly cash flow

$375

Cap rate

7.5%

Cash-on-cash

5.5%

DSCR

1.17

Est. annual revenue$58,218
Stays / year67
Property tax($1,904)
Insurance($2,050)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$30,686
Down payment$82,000
Loan amount$328,000
Monthly payment (P&I)$2,182.19
Annual debt service($26,186)
Annual cash flow$4,500
Break-even occupancy48.4%

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
Stillwood style! Timeless brick beauty meets easy living inside Branson's sought-after Stillwood community. Warm, welcoming, and thoughtfully upgraded, this home was made for everyday living. Inside, the light-filled layout features wood flooring, plantation shutters, comfortable living spaces, and an easy flow for hosting. The custom kitchen stands out with striking granite countertops, Bosch induction cooktop, GE smart wall oven, and room for more than one cook to join in. The main-level primary suite offers a peaceful retreat with a walk-in shower and upgraded closet. Downstairs, the finished walk-out basement adds a guest bedroom and flexible bonus space for movies, hobbies, guests, or a home office. Outside, enjoy a private fenced backyard with added side fencing and a gate, perfect for pets, porch sitting, and relaxed outdoor living. Additional benefits include a two-car garage, Culligan water softener, gated entry, lawn care, snow removal, and exterior maintenance. Carefree, comfortable, and well-kept in one of Branson's quiet, gated communities! Schedule your private showing today.

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.