← New analysisCompare properties →
ACTIVEcondovia mls

101 Lost Creek Circle, Unit 5

Branson West, MO, 65737

2 bd2 ba1,322 sqftBuilt 2004

List price

$425,000

Welcome to Lodge #5
Financial analysis

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

Monthly cash flow

-$945

Cap rate

3.7%

Cash-on-cash

-13.3%

DSCR

0.58

Est. annual revenue$40,150
Stays / year67
Property tax($975)
Insurance($2,125)
Utilities($3,000)
HOA($2,181)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$15,809
Down payment$85,000
Loan amount$340,000
Monthly payment (P&I)$2,262.03
Annual debt service($27,144)
Annual cash flow-$11,335
Break-even occupancy80.9%

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
Exceptional Vacation and Investment Opportunity in Prestigious StoneBridge VillageThis one-of-a-kind luxury lodge offers breathtaking views of the Ledgestone Championship Golf Course and sits peacefully along the banks of Roark Creek. Enjoy the serenity of the gently babbling creek while overlooking the fairways--all in an exceptionally private setting.This fully furnished, beautifully updated cabin features a spacious outdoor deck and a screened-in porch--perfect for entertaining. Whether you're watching the big game on the oversized outdoor TV or enjoying al fresco dining with family and friends, this home was designed for relaxation and gathering.Inside, the open-concept floor plan showcases a stunning two-story stone fireplace, creating a warm and inviting focal point for cozy evenings. The lodge includes two expansive master suites, each offering a king-sized bed, generous space, and a private bath--ideal for owners and guests alike.Additional highlights include access to the sought-after amenities of StoneBridge Village which include golf, driving range, tennis, pickle ball, exercise facility, 3 pools, walking trails, pavilions for picnics, children's playgrounds, and so much more!!!Whether you're searching for a high-performing investment property, vacation retreat, or personal getaway, this rare gem delivers luxury, comfort, and an unbeatable location.

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.