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

Call417-230-8696 Text

List price

$699,000

3% price cut$719,000

$299/sqft

Listing description

Indian Point nightly-rental lodge near Table Rock Lake: this fully furnished, turnkey 5-bedroom, 3.5-bath condominium in Jax Creek Resort offers 2,336 square feet built in 2023, plus a private garage. A yearly boat slip lease is available with purchase. Inside, soaring wood-vaulted ceilings rise over an open-concept floor plan with upscale finishes, granite countertops, a stone fireplace, and an expansive dining area, while the oversized covered deck takes in the resort views.Set in a quiet cove just moments from the marina, the Jax Creek community offers easy access to Table Rock Lake boating, nightlife, and popular waterfront restaurants near Indian Point and Silver Dollar City. The Lodges at Jax Creek are among the few vacation-rental communities offering private garages, a practical feature for guests traveling with boats, motorcycles, or recreational gear. Approved for nightly rental and offered furnished, the lodge is ready for use as a vacation home, second home, or short-term rental in one of Table Rock Lake's fastest-growing vacation destinations. Reeds Spring school district.

Financial analysis

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

Monthly cash flow

-$830

Cap rate

5.0%

Cash-on-cash

-7.1%

DSCR

0.78

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$80,592

Stays / year58

Property tax($9,167)

Insurance($3,495)

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($45,909)

Net operating income$34,683

Down payment$139,800

Loan amount$559,200

Monthly payment (P&I)$3,720.37

Annual debt service($44,644)

Annual cash flow-$9,962

Break-even occupancy57.2%

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.

Call

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.