ACTIVEsingle familyvia mls

53 Locust Lane

Branson, MO, 65616

2 bd1 ba1,110 sqftBuilt 1960

List price

$298,000

Financial analysis

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

Monthly cash flow

Cap rate

6.4%

Cash-on-cash

0.1%

DSCR

1.00

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($476)

Insurance($1,490)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,124

Down payment$59,600

Loan amount$238,400

Monthly payment (P&I)$1,586.08

Annual debt service($19,033)

Annual cash flow$91

Break-even occupancy54.8%

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

Check out this charming lake-view retreat in the heart of Indian Point! This 2-bedroom, 1-bath ranch is just minutes from Silver Dollar City and a short golf cart ride to Indian Point Marina. Nestled on a beautifully treed lot in Dogwood Valley Estates, this cozy getaway features a screened porch with Table Rock Lake views, a bright sunroom, spacious living area with wood-burning fireplace, and plenty of room to relax after a day on the water. With covered outdoor space, extra parking, and storage for lake toys, this property is ideal as a weekend escape, vacation home, or full-time lake-area residence. Enjoy the best of lake living with convenience, charm, and easy access to Branson attractions.

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.