ACTIVEcabinvia mls

26 Cave Lane, Unit Cabin 13

Branson, MO, 65616

2 bd2 ba800 sqftBuilt 2017

List price

$395,000

Financial analysis

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

Monthly cash flow

-$1,083

Cap rate

3.1%

Cash-on-cash

-16.4%

DSCR

0.48

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,503)

Insurance($1,975)

Utilities($3,000)

HOA($4,380)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$12,232

Down payment$79,000

Loan amount$316,000

Monthly payment (P&I)$2,102.36

Annual debt service($25,228)

Annual cash flow-$12,996

Break-even occupancy84.7%

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

Wake up to breathtaking views of Table Rock Lake from this fully furnished 2 bedroom, 2 bath cabin on Indian Point located just minutes from Silver Dollar City. Situated almost right on the water with gorgeous lake views, this turnkey nightly rental offers the perfect blend of relaxation and investment potential. Guests will love the stunning lake views, peaceful setting, and easy access to boating, fishing, restaurants, and all that Branson has to offer. A boat slip lease option is available, a rare bonus for owners and guests looking to maximize their Table Rock Lake experience. Whether you're looking for a personal getaway, an income producing vacation rental, or both, this cabin is ready to enjoy from day one. Just 5 minutes to Silver Dollar City and a short drive to Branson's entertainment, shopping, and dining. Don't miss this opportunity to own a slice of Table Rock Lake paradise!

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.