ACTIVEcondovia mls

172 Dogwood Park Trail, Unit 1110

Branson, MO, 65616

3 bd2 ba1,394 sqftBuilt 2015

Listing courtesy of Weichert, Realtors-The Griffin Company · (417) 338-4500 · MLS# SOM60316422

List price

$410,000

5% price cut$429,900

$294/sqft

Listing description

Table Rock Turnkey Haven -- Nightly Rental Approved, Minutes from Silver Dollar CityWelcome to your Table Rock Turnkey Haven -- a fully furnished 3-bedroom, 2-bath condo at Jax Creek that sleeps 8+ and is move-in ready for a full-time retreat, second home, or nightly-rental investment from day one. The HOA's established rental management program handles bookings, giving buyers a hands-off path to income potential.Inside, an open-concept layout features granite countertops, stainless appliances, and a cozy electric fireplace. The primary suite offers a private covered deck, walk-in shower, and walk-in closet, while the bunk-bed setup in the second bedroom maximizes guest capacity.Located just minutes from Silver Dollar City and Branson's Hwy 76 attractions, this resort-style community offers two outdoor pools, a hot tub, basketball court, game room, and lake access -- the kind of amenities that keep guest demand strong year-round. A leased boat slip through Table Rock Resorts Marina is available for buyers who want direct lake access.Flexible and quick closing available. Take the 3D tour here: https://my.matterport.com/show/?m=DbDT7ucNk5A

Financial analysis

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

Monthly cash flow

-$1,565

Cap rate

1.8%

Cash-on-cash

-22.9%

DSCR

0.28

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$37,142

Stays / year58

Property tax($4,100)

Insurance($2,050)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($5,400)

Management($7,428)

Maintenance reserve($1,857)

Cleaning($5,256)

Lodging / tourism tax($1,486)

Total operating expenses($29,737)

Net operating income$7,405

Down payment$82,000

Loan amount$328,000

Monthly payment (P&I)$2,182.19

Annual debt service($26,186)

Annual cash flow-$18,781

Break-even occupancy90.7%

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.