ACTIVEcondovia mlsPortfolio · 5 units

982 Indian Point Road, Unit Block Of 5

Branson, MO, 65616

5 bd5 ba1,435 sqftBuilt 1992

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60319018

List price

$249,500

$174/sqft

Listing description

Amazing Opportunity!! To Own a Block of 5 Units of your choosing. Turn-key, Fully Furnished, and Nightly Rental Approved. White Wing Lodge Condos, conveniently located just minutes from Silver Dollar City with complimentary shuttle service and close to Indian Point Marina. Experience the best of Branson with easy access to dining, entertainment, and outdoor activities for the whole family. These condos are move in ready and offer a great opportunity as a personal vacation retreat or as a short term rental when not in use. Although rental history and financials are not available, the location and layout present strong potential for income and enjoyment.

This is a portfolio listing — 5 units sold as one block

The list price, bedrooms, and square footage shown are totals across the whole block, so the single-unit cash-flow projection and AI score don't describe a buyable asset here. Individual units in this building may also be listed separately — browse them on the properties page, or ask Sydney to underwrite the block.

Financial analysis

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

Monthly cash flow

$1,883

Cap rate

15.4%

Cash-on-cash

45.3%

DSCR

2.42

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$80,592

Stays / year58

Property tax($6,682)

Insurance($1,248)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($3,348)

Management($16,118)

Maintenance reserve($4,030)

Cleaning($5,256)

Lodging / tourism tax($3,224)

Total operating expenses($42,065)

Net operating income$38,527

Down payment$49,900

Loan amount$199,600

Monthly payment (P&I)$1,327.94

Annual debt service($15,935)

Annual cash flow$22,591

Break-even occupancy27.1%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

This is a portfolio listing of 5 unitssold as one block, so a single-unit score doesn't apply. Ask Sydney to underwrite the block, or open an individual unit to score it on its own.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.