← New analysisCompare properties →
ACTIVEcondovia mls

125 Indian Summer Lane

Branson, MO, 65616

4 bd4 ba2,100 sqftBuilt 2023

List price

$725,000

image_166479020
Financial analysis

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

Monthly cash flow

-$1,731

Cap rate

3.5%

Cash-on-cash

-14.3%

DSCR

0.55

Est. annual revenue$58,218
Stays / year67
Property tax($5,481)
Insurance($3,625)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$25,534
Down payment$145,000
Loan amount$580,000
Monthly payment (P&I)$3,858.75
Annual debt service($46,305)
Annual cash flow-$20,771
Break-even occupancy85.4%

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
Step inside a retreat where lake dreams become daily life. This charming condo sits in the heart of Summer Bay with serene access to Table Rock Lake--just a short walk down a cleared path brings you to the water's edge. This single-level gem welcomes you with an open floor plan that's both warm and modern. An inviting living area with fireplace invites cozy evenings, while a chef-friendly kitchen, fully equipped with quality finishes, makes cooking for family or entertaining a breeze. Three king master suites, each with its own ensuite, offer comfort and privacy, and a fun bunkroom ensuite gives kids or guests a space all their own. Every bedroom offers restful retreat after adventures. Outside, the private hot tub and covered, enclosed deck space provide the perfect spot to unwind and soak in the Ozark beauty, whether you're sipping morning coffee or watching summer sunsets. Beyond your door, the community shines: lakeside walking paths, a playground, courts for friendly games, and pool amenities (seasonal outdoor, and year-round indoor) make every day feel like vacation. If you're seeking the perfect blend of comfort, convenience, and lakeside living -- this is the one. Call to schedule a showing today!

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.