← New analysisCompare properties →
ACTIVEcondovia mls

86 Jax Trail, Unit 41

Indian Point, MO, 65616

5 bd4 ba2,336 sqftBuilt 2023

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60325611

List price

$715,000

$306/sqft

Listing description
***Yearly boat slip lease available with purchase.*** Discover the perfect blend of luxury, location, and income potential with this stunning 5-bedroom, nightly-rental approved lodge in the highly sought-after Jax Creek Resort on Indian Point. Whether you're expanding your investment portfolio or looking for a vacation retreat that pays for itself, this fully furnished, turn-key property is ready to start generating income from day one.Step inside and be welcomed by soaring wood-vaulted ceilings, an open-concept floor plan, upscale finishes, granite countertops, and spacious gathering areas designed for making memories. Guests will love relaxing by the stone fireplace, enjoying meals together in the expansive dining area, and taking in the resort views from the oversized covered deck. Located in a peaceful cove just moments from the marina, this premier resort community offers easy access to Table Rock Lake, boating, nightlife, and some of the area's favorite waterfront restaurants. The Lodges at Jax Creek are one of the few vacation rental communities offering private garages, making them especially appealing to guests traveling with boats, motorcycles, or recreational gear. With strong rental appeal, an unbeatable location, and luxury accommodations that guests are actively seeking, this property offers an exceptional opportunity to own a piece of one of Table Rock Lake's fastest-growing vacation destinations.
Financial analysis

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

Monthly cash flow

-$922

Cap rate

4.8%

Cash-on-cash

-7.7%

DSCR

0.76

Est. annual revenue$80,592
Stays / year58
Property tax($9,167)
Insurance($3,575)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($1,920)
Management($16,118)
Maintenance reserve($4,030)
Cleaning($5,256)
Lodging / tourism tax($3,224)
Total operating expenses($45,989)
Net operating income$34,603
Down payment$143,000
Loan amount$572,000
Monthly payment (P&I)$3,805.53
Annual debt service($45,666)
Annual cash flow-$11,064
Break-even occupancy58.2%

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