← New analysisCompare properties →
ACTIVEcondovia mls

26 Cave Lane, Unit 15

Branson, MO, 65616

2 bd2 ba800 sqftBuilt 2018

List price

$395,000

Exteriro
Financial analysis

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

Monthly cash flow

-$825

Cap rate

3.9%

Cash-on-cash

-12.5%

DSCR

0.61

Est. annual revenue$40,150
Stays / year67
Property tax($3,788)
Insurance($1,975)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$15,327
Down payment$79,000
Loan amount$316,000
Monthly payment (P&I)$2,102.36
Annual debt service($25,228)
Annual cash flow-$9,901
Break-even occupancy77.6%

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
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!

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.