ACTIVEcondovia mls

26 Cave Lane, Unit 15

Branson, MO, 65616

2 bd2 ba800 sqftBuilt 2018

Listing courtesy of Estes Stancer Commercial Group · (417) 725-5900 · MLS# SOM60325222

List price

$395,000

$494/sqft

Listing description

Welcome to your dream lakeside retreat on highly sought-after Indian Point at Table Rock Lake, offering walk-to-water access, peaceful lake views, and strong nightly rental potential just 2 miles from Silver Dollar City. Whether you're searching for a relaxing getaway or a high-performing investment property, this fully furnished 2-bedroom, 2-bath cabin delivers the perfect blend of comfort, location, and income potential.Inside, you'll find a thoughtfully designed open-concept layout with a warm and inviting living area, complete with a cozy fireplace, ideal for relaxing or entertaining. The cabin comfortably sleeps 6 and features a king suite with private en-suite bath, plus a second bedroom with queen bed and bunk beds- perfect for families, couples, or group stays. The kitchen is equipped with granite countertops and stainless steel appliances! Washer and dryer included for added convenience.Step outside to your private covered deck overlooking the lake, complete with a grill and gentle walkable access to the water. Perfect for enjoying peaceful mornings, fishing, or unwinding after a day on the lake.Located within a vibrant resort-style community, amenities include pools, hot tubs, boat ramps and docks, kayak and lake access, walking trails, and sports courts. Boat slip rentals are available, making it easy to fully enjoy everything Table Rock Lake has to offer.Situated on a quiet peninsula yet just minutes from Indian Point Marina, local dining, and within walking or golf cart distance to nearby attractions, this property places you in the heart of one of Branson's most desirable vacation areas.Whether you're looking for a personal retreat, an income-producing property, or both, this is a rare opportunity to own a true lakefront, turn-key cabin in one of Table Rock Lake's premier locations!

Financial analysis

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

Monthly cash flow

-$1,530

Cap rate

1.7%

Cash-on-cash

-23.2%

DSCR

0.27

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$33,989

Stays / year58

Property tax($3,788)

Insurance($1,975)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($3,240)

Management($6,798)

Maintenance reserve($1,699)

Cleaning($5,256)

Lodging / tourism tax($1,360)

Total operating expenses($27,116)

Net operating income$6,873

Down payment$79,000

Loan amount$316,000

Monthly payment (P&I)$2,102.36

Annual debt service($25,228)

Annual cash flow-$18,355

Break-even occupancy94.7%

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.