ACTIVEcondovia mls

52 Timber Oaks Trail, Unit B

Branson, MO, 65616

4 bd4 ba1,846 sqftBuilt 2006

Listing courtesy of ReeceNichols - Branson · (417) 335-5950 · MLS# SOM60316259

List price

$475,000

$257/sqft

Listing description

HIGHLY DESIRABLE BY THE WATER! This beautiful two-story home offers all the benefits of a nightly rental condo. With 4 bedrooms, each one has its own full bathroom. Home offers the perfect blend of comfort and recreation. Open gathering areas and easy lake access make it ideal for making lasting memories with family and friends. Spend your days boating, fishing, swimming, or simply soaking in the views. Whether you're looking for full-time living, vacation getaways, rental income, or a combination. This TURN-KEY checks all the boxes. Located near Indian Point Marina and minutes from Silver Dollar City. Not to mention, conveniently, one of the pools and hot tubs is in front of your place, and from the second-level balcony, you can enjoy some views of Table Rock Lake! TIME IS TICKING...THIS ONE IS PRICED TO SELL.

Financial analysis

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

Monthly cash flow

-$651

Cap rate

4.7%

Cash-on-cash

-8.2%

DSCR

0.74

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$59,218

Stays / year58

Property tax($5,522)

Insurance($2,375)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($4,200)

Management($11,844)

Maintenance reserve($2,961)

Cleaning($5,256)

Lodging / tourism tax($2,369)

Total operating expenses($36,686)

Net operating income$22,532

Down payment$95,000

Loan amount$380,000

Monthly payment (P&I)$2,528.15

Annual debt service($30,338)

Annual cash flow-$7,806

Break-even occupancy58.2%

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.