ACTIVEcondovia mls

3 Treehouse Lane, Unit 1

Indian Point, MO, 65616

2 bd2 ba1,228 sqftBuilt 1988

List price

$249,900

Financial analysis

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

Monthly cash flow

$266

Cap rate

7.7%

Cash-on-cash

6.4%

DSCR

1.20

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($689)

Insurance($1,250)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,152

Down payment$49,980

Loan amount$199,920

Monthly payment (P&I)$1,330.07

Annual debt service($15,961)

Annual cash flow$3,191

Break-even occupancy47.7%

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

Discover lakeside living at its finest in this beautifully maintained 2-bedroom, 2-bath condo in Indian Point, Missouri. Perfectly positioned on Table Rock Lake, this home showcases sweeping water views from your private balcony--ideal for morning coffee or sunset relaxation. Inside, enjoy an open-concept layout, bright kitchen, and spacious bedrooms. The community features fantastic amenities, including a sparkling outdoor pool, picnic areas, and easy lake access. Whether you're seeking a full-time residence, vacation getaway, or investment property, this lakefront retreat offers comfort, convenience, and classic Ozarks charm.

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.