← New analysisCompare properties →
ACTIVEcondovia mls

38 Lantern Bay Lane, Unit 1

Branson, MO, 65616

2 bd2 ba938 sqftBuilt 1994

Listing courtesy of LPT Realty LLC · (417) 813-1762 · MLS# SOM60304151

List price

$210,000

$224/sqft

Listing description
Just 1 mile from Silver Dollar City and a couple miles to Indian Point Marina, this 2-bedroom, 2-bath condo offers the perfect combination of lake living and Branson entertainment. Whether you're looking for a turnkey nightly rental or a full-time residence, this property is ready to go--fully furnished, beautifully decorated, and already operating with strong bookings and glowing guest reviews. Step inside to an inviting open floor plan that flows seamlessly from the spacious kitchen with a large island, to the dining area, and into the comfortable living room. A wall of windows fills the space with natural light, while sliding doors open to a large private deck overlooking peaceful views--perfect for morning coffee or evening relaxation. After a day of adventure, unwind in the cozy bedrooms or gather together in the welcoming living space. The fully stocked kitchen makes it easy to prepare meals, while the deck provides a perfect spot for outdoor dining. Resort-style amenities and location add to the appeal. Walk just minutes to Table Rock Lake via a private path for swimming and fishing or stop at the community pool along the way. The nearby marina offers boat and jet ski rentals for endless lake fun. In the distance, relax on the deck and listen to the sounds of the Silver Dollar City train whistle for a true Ozarks experience. Whether you're searching for a vacation getaway, full-time home, or income-producing rental, this Lantern Bay condo delivers it all.
Financial analysis

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

Monthly cash flow

-$568

Cap rate

3.1%

Cash-on-cash

-16.2%

DSCR

0.49

Est. annual revenue$28,207
Stays / year58
Property tax($1,122)
Insurance($1,050)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,300)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($21,608)
Net operating income$6,599
Down payment$42,000
Loan amount$168,000
Monthly payment (P&I)$1,117.71
Annual debt service($13,413)
Annual cash flow-$6,813
Break-even occupancy70.1%

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.

IDX & copyright information