← New analysisCompare properties →
ACTIVEcondovia mls

129 Treehouse Lane

Branson, MO, 65616

5 bd6 ba2,400 sqftBuilt 1989

Listing courtesy of The Agency Real Estate · (417) 507-2877 · MLS# SOM60318814

List price

$549,000

$229/sqft

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!
Financial analysis

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

Monthly cash flow

$267

Cap rate

7.0%

Cash-on-cash

2.9%

DSCR

1.09

Est. annual revenue$80,592
Stays / year58
Property tax($2,150)
Insurance($2,745)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($6,636)
Management($16,118)
Maintenance reserve($4,030)
Cleaning($5,256)
Lodging / tourism tax($3,224)
Total operating expenses($42,318)
Net operating income$38,274
Down payment$109,800
Loan amount$439,200
Monthly payment (P&I)$2,922.01
Annual debt service($35,064)
Annual cash flow$3,209
Break-even occupancy45.0%

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