ACTIVEcondovia mls

Tbd Liezl Lane Lot 124a

Indian Point, MO, 65616

3 bd2 ba1,224 sqftBuilt 2026

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60330067

List price

$435,000

$355/sqft

Listing description

New Construction! Modern A-Frame Retreats with Stunning Table Rock Lake Views - Nightly Rental Approved! Welcome to The Lodges of Table Rock Lake on Indian Point--where modern design meets lakeside tranquility! These brand-new 3-bedroom, 2-bath A-frame homes offer a perfect blend of rustic charm and contemporary comfort, all while boasting breathtaking views of Table Rock Lake.Designed for both personal retreats and investment opportunities, these stunning A-frames are nightly rental approved, making them an ideal income-producing property. Just minutes from Silver Dollar City, Indian Point Marina, and Branson's top attractions, your guests will enjoy unparalleled convenience and adventure.✨ Features Include:✔️ Open-concept living with soaring ceilings & large windows✔️ Modern finishes with warm wood tones & designer touches✔️ Private deck with panoramic lake views. ✔️ Primary suite + spacious guest bedrooms✔️ Large Family Room & Kitchen, perfect for entertaining✔️ Access to community amenities & outdoor recreationWhether you're looking for a serene getaway, an income-generating rental, or both, these A-frames at The Lodges of Table Rock Lake offer the best of lake living. Secure your slice of paradise today!📍 Indian Point | Table Rock Lake🏡 New Construction | Limited Availability

Financial analysis

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

Monthly cash flow

-$1,668

Cap rate

1.8%

Cash-on-cash

-23.0%

DSCR

0.28

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$39,595

Stays / year58

Property tax($4,350)

Insurance($2,175)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,870)

Management($7,919)

Maintenance reserve($1,980)

Cleaning($5,256)

Lodging / tourism tax($1,584)

Total operating expenses($31,834)

Net operating income$7,761

Down payment$87,000

Loan amount$348,000

Monthly payment (P&I)$2,315.25

Annual debt service($27,783)

Annual cash flow-$20,022

Break-even occupancy90.0%

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

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

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.