← New analysisCompare properties →
ACTIVEcondovia mls

216 Liezl Lane, Unit Lot 126b

Indian Point, MO, 65616

3 bd2 ba1,224 sqftBuilt 2026

List price

$435,000

CROWNEVIEW-A-FRAME_BLUE-Scene-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

-$178

Cap rate

5.9%

Cash-on-cash

-2.5%

DSCR

0.92

Est. annual revenue$49,184
Stays / year67
Property tax($41)
Insurance($2,175)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,650
Down payment$87,000
Loan amount$348,000
Monthly payment (P&I)$2,315.25
Annual debt service($27,783)
Annual cash flow-$2,133
Break-even occupancy58.8%

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
New Construction! Modern A-Frame Retreats with Stunning Table Rock Lake Views - Nightly Rental Approved! Welcome to The Lodges of Table Rock Lake on Indian Point--where modern design meets lakeside tranquility! These brand-new 3-bedroom, 2-bath A-frame homes offer a perfect blend of rustic charm and contemporary comfort, all while boasting breathtaking views of Table Rock Lake.Designed for both personal retreats and investment opportunities, these stunning A-frames are nightly rental approved, making them an ideal income-producing property. Just minutes from Silver Dollar City, Indian Point Marina, and Branson's top attractions, your guests will enjoy unparalleled convenience and adventure.✨ Features Include:✔️ Open-concept living with soaring ceilings & large windows✔️ Modern finishes with warm wood tones & designer touches✔️ Private deck with panoramic lake views. ✔️ Primary suite + spacious guest bedrooms✔️ Large Family Room & Kitchen, perfect for entertaining✔️ Access to community amenities & outdoor recreationWhether you're looking for a serene getaway, an income-generating rental, or both, these A-frames at The Lodges of Table Rock Lake offer the best of lake living. Secure your slice of paradise today!📍 Indian Point | Table Rock Lake🏡 New Construction | Limited Availability

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.