← New analysisCompare properties →
ACTIVEcondovia mls

70 Dogwood Park Trail, Unit 1506

Indian Point, MO, 65616

3 bd2 ba1,545 sqftBuilt 2000

List price

$371,900

Cover
Financial analysis

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

Monthly cash flow

$98

Cap rate

6.7%

Cash-on-cash

1.6%

DSCR

1.05

Est. annual revenue$49,184
Stays / year67
Property tax($1,079)
Insurance($1,860)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,927
Down payment$74,380
Loan amount$297,520
Monthly payment (P&I)$1,979.41
Annual debt service($23,753)
Annual cash flow$1,174
Break-even occupancy52.9%

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
This is it! If you are looking for a place on Table Rock that is a great getaway and can also put some money back in your pocket, you found it. From a great escape to a great investment. 3 Beds, 2 Baths and a FANTASTIC view of Table Rock Lake. Situated in the vacation paradise of Indian Point. It's at the heart of why people come to the Branson area and want to stay. This lakefront development is only minutes from SDC and Branson and offers a community dock, boat launch, basketball/pickleball courts, boat rentals, swimming pools, and firepits. The bustling yet peaceful Indian Point area surrounds you with everything you could desire - from restaurants and bars within walking or golf cart distance, marinas, and public swim areas - ensuring your days are filled with fun and relaxation. Most importantly, it's a profitable business as well. Short Term Rental approved and rented regularly. Isn't it time you invested in you.....

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.