← New analysisCompare properties →
ACTIVEcondovia mls

232 Chateau Mountain Hilltop Way

Branson, MO, 65616

9 bd9 ba3,696 sqftBuilt 2022

List price

$1,125,000

Table Rock Lake View Lodge
Financial analysis

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

Monthly cash flow

-$1,517

Cap rate

4.8%

Cash-on-cash

-8.1%

DSCR

0.75

Est. annual revenue$103,386
Stays / year67
Property tax($9,242)
Insurance($5,625)
Utilities($3,000)
HOA($0)
Management($20,677)
Maintenance reserve($5,169)
Cleaning($6,023)
Net operating income$53,650
Down payment$225,000
Loan amount$900,000
Monthly payment (P&I)$5,987.72
Annual debt service($71,853)
Annual cash flow-$18,202
Break-even occupancy69.0%

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
Income Inn! Located at Chateau Mountain, this luxurious 9-bedroom, 8.5-bath vacation retreat is built for high-occupancy bookings, featuring multiple living areas, a second kitchen, designer furnishings, and bunk rooms designed for large groups and grand getaways. Enjoy panoramic views of Table Rock Lake from dual decks, unwind in the hot tub, and entertain with a layout that goes all in! Community amenities include indoor and outdoor swimming pools, all just minutes from the popular 76 Strip and Silver Dollar City. Whether you're looking for a personal escape, a rental investment, or both, this property delivers unforgettable memories and serious returns. Let your guests pay the mortgage while you enjoy the view! Tour in person or explore the 3D Virtual Tour today.

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.