ACTIVEcondovia mls

155 David Shawn Drive

Branson, MO, 65616

5 bd6 ba2,961 sqftBuilt 2020

List price

$850,000

Financial analysis

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

Monthly cash flow

-$2,359

Cap rate

3.1%

Cash-on-cash

-16.7%

DSCR

0.48

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($11,189)

Insurance($4,250)

Utilities($3,000)

HOA($0)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$25,977

Down payment$170,000

Loan amount$680,000

Monthly payment (P&I)$4,524.06

Annual debt service($54,289)

Annual cash flow-$28,311

Break-even occupancy90.1%

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

Table Rock Lake View Lodge with Panoramic Lake Views .This 5 Bedroom 6 Full Bath Indian Point Lodge is located in Crowview Estates. The spacious 2961 sqft floor plan boast wood beams, large windows for natural light and to sport the Panoramic Lake Views. The Lodges at Table Rock Lake has fire pits, play ground, pools, water slide, and an indoor pool for your use. Located minutes from Silver Dollar City. This property is vacation rental approved ,

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.