ACTIVEcondovia mls

24 Village Trail, Unit 13-2

Branson, MO, 65616

2 bd2 ba1,188 sqftBuilt 2002

List price

$269,900

Financial analysis

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

Monthly cash flow

$147

Cap rate

7.0%

Cash-on-cash

3.3%

DSCR

1.10

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($736)

Insurance($1,350)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,004

Down payment$53,980

Loan amount$215,920

Monthly payment (P&I)$1,436.52

Annual debt service($17,238)

Annual cash flow$1,766

Break-even occupancy51.0%

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

Your Ozark lake escape awaits near Table Rock Lake. This furnished walk-in condo offers rustic charm paired with modern comfort, making it a great choice for personal use or a vacation rental investment. Gather around the cozy fireplace or relax on the oversized screened deck surrounded by the natural beauty of the Ozarks.Located in the wooded resort community of Village At Indian Point, known for its log-cabin style buildings and peaceful setting, you'll be just minutes from Silver Dollar City and Indian Point Marina. Community perks include indoor and outdoor pools, hot tub, sauna, fitness center, clubhouse, game room, scenic walking trails, lake access, and a fishing dock.Well cared for and ready to enjoy, this property is perfect for vacation getaways, nightly rental income, or comfortable full-time living in Branson.

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.