ACTIVEcondovia mls

70 Dogwood Park Trail, Unit 1506

Indian Point, MO, 65616

3 bd2 ba1,545 sqftBuilt 2000

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60324246

List price

$371,900

$241/sqft

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.....

Financial analysis

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

Monthly cash flow

-$1,626

Cap rate

1.1%

Cash-on-cash

-26.2%

DSCR

0.18

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,339

Stays / year58

Property tax($3,719)

Insurance($1,860)

Utilities($2,400)

Electricity($120)

Waterin HOA dues

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($6,900)

Management($6,868)

Maintenance reserve($1,717)

Cleaning($5,256)

Lodging / tourism tax($1,374)

Total operating expenses($30,093)

Net operating income$4,246

Down payment$74,380

Loan amount$297,520

Monthly payment (P&I)$1,979.41

Annual debt service($23,753)

Annual cash flow-$19,507

Break-even occupancy97.0%

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.