← New analysisCompare properties →
ACTIVEcondovia mls

39 Lantern Bay Lane, Unit 1

Branson, MO, 65616

2 bd2 ba864 sqftBuilt 1994

List price

$208,499

1
Financial analysis

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

Monthly cash flow

$467

Cap rate

9.1%

Cash-on-cash

13.5%

DSCR

1.42

Est. annual revenue$40,150
Stays / year67
Property tax($1,122)
Insurance($1,043)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,925
Down payment$41,700
Loan amount$166,799
Monthly payment (P&I)$1,109.72
Annual debt service($13,317)
Annual cash flow$5,609
Break-even occupancy42.2%

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
Priced to sell, this Table Rock Lake view, corner unit, and STR approved make this 2/2 condo at Lantern Bay on Indian Point a standout opportunity. Located in the first building and first unit, right next to a private wooded area, this location adds unmatched privacy, extra windows with lots of natural light. Tile floors throughout, tasteful decor, a large open kitchen with backsplash, and all appliances are included. Spotless and turn-key ready, this unit is ideal as a vacation getaway, investment property, or both, with self-management allowed here at. Lantern Bay. Amenities include an in ground pool, tennis court, basketball court, playground, hiking trails, plus direct lake access. Just minutes from Silver Dollar City and all the famous 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.