← Back to the guideCompare properties →
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

$440,000

$359/sqft

Listing description
New-construction A-frame with Table Rock Lake views on Indian Point, nightly rental approved. The Lodges of Table Rock Lake bring modern A-frame design to Indian Point near Branson, MO, minutes from Silver Dollar City, Indian Point Marina, and the Branson attractions. This 3-bedroom, 2-bath A-frame offers 1,224 square feet of open-concept living with soaring ceilings, large windows, warm wood tones, and modern designer finishes. The living room and kitchen open to a private deck with panoramic Table Rock Lake views. The primary suite is joined by two spacious guest bedrooms, and the large living room and kitchen are laid out for entertaining. Owners have access to community amenities and outdoor recreation, with the lake, marina, and Silver Dollar City all a short drive away. Nightly rental approved, the home works as a Table Rock Lake short-term rental, a lake getaway, or a blend of both. New construction in Crowne View Estates with 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

-$1,535

Cap rate

2.2%

Cash-on-cash

-20.9%

DSCR

0.34

Est. annual revenue$42,398
Stays / year58
Property tax($4,400)
Insurance($2,200)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($5,870)
Management($8,480)
Maintenance reserve($2,120)
Cleaning($5,256)
Lodging / tourism tax($1,696)
Total operating expenses($32,722)
Net operating income$9,677
Down payment$88,000
Loan amount$352,000
Monthly payment (P&I)$2,341.86
Annual debt service($28,102)
Annual cash flow-$18,426
Break-even occupancy83.6%

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.

IDX & copyright information