← New analysisCompare properties →
ACTIVEcondovia mls

129 Treehouse Lane

Branson, MO, 65616

5 bd6 ba2,400 sqftBuilt 1989

List price

$574,000

1501TreehouseVS--2
Financial analysis

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

Monthly cash flow

-$22

Cap rate

6.3%

Cash-on-cash

-0.2%

DSCR

0.99

Est. annual revenue$67,251
Stays / year67
Property tax($2,150)
Insurance($2,870)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$36,396
Down payment$114,800
Loan amount$459,200
Monthly payment (P&I)$3,055.07
Annual debt service($36,661)
Annual cash flow-$265
Break-even occupancy55.3%

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
Rare Find! Absolutely nothing like this condo in the entire complex. This place is so unique, you've got two units, by design, either used separately or together. This offers potential for two rental incomes. No neighbors to the sides, above or below you. Truly a house with the benefits of the condo neighborhood. The entire level is yours! Everything in this place is NEW! Both HVAC, New! Both Water heaters, New! All the plumbing and electrical....New and New! Windows....you guessed it, New!!! Table Rock Lake life living at its finest. This Table Rock Lake residence is much more than just a home. This can be the place you come to retire, live permanently or it can be the place you only enjoy on the weekends. Either way, you have options. Completely remodeled and updated in 2025. Beautiful quartz countertops in both kitchens with a gorgeous backsplash to tie it in. All new appliances. Custom modern tile design in all the bathrooms. The view is outstanding of Table Rock Lake. Private patio out the north end of the complex to give you your time in the sun when you want. Private entrance to the unit. Conveniently located just below the pool and exercise room for easy access. You can live in one side and rent out the other. Or maybe you want to market both sides for nightly rental. Rent it as one unit or rent it as a 2 bed 2 bath and a 3 bed 3.5 bath. So many possibilities with this place. Fun fact, in 2023, Airbnb rated the Village of Indian Point #1 in Missouri for best places to rent! This speaks volumes!

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.