ACTIVEcondovia mls

360 Indian Summer Lane

Branson, MO, 65616

6 bd6 ba3,000 sqftBuilt 2024

List price

$885,000

Financial analysis

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

Monthly cash flow

-$2,081

Cap rate

3.6%

Cash-on-cash

-14.1%

DSCR

0.56

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$76,285

Stays / year67

Property tax($4,571)

Insurance($4,425)

Utilities($3,000)

HOA($7,644)

Management($15,257)

Maintenance reserve($3,814)

Cleaning($6,023)

Net operating income$31,551

Down payment$177,000

Loan amount$708,000

Monthly payment (P&I)$4,710.34

Annual debt service($56,524)

Annual cash flow-$24,973

Break-even occupancy81.8%

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 lakefront nightly rental cabin right on the shores of Table Rock Lake. Outdoor pool and playground is right across the street, indoor pool is just a few doors down.This is a brand new cabin loaded with all the features guests are looking for when they stay in Branson. Turn key with all the games, furniture, kitchenware, all fully stocked and ready to generate income..

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.