PENDINGcondovia mls

215 Indian Summer Lane, Unit 620

Branson, MO, 65616

4 bd4 ba2,520 sqftBuilt 2023

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60332188

List price

$725,000

$288/sqft

Listing description

Lake Cabin! Table Rock Lake views! Resort amenities! This fully furnished 4-bedroom, 4-bath log cabin in Summer Bay offers 2,500 SqFt of space and is already operating as an active nightly rental, making it a perfect turnkey vacation home, investment opportunity, or the best of both worlds! The cabin features three king ensuite bedrooms, a bunk room, fireplace, fully equipped kitchen with large island, foosball and arcade games, plus sleeping accommodations for up to 12 guests. Step onto the back deck to enjoy your private hot tub, beautiful Table Rock Lake views, and an overlook of the community outdoor pool. Summer Bay adds even more guest appeal with two outdoor pools, an indoor pool, pickleball courts, children's playground, community hot tub, and a walking/hiking trail to Table Rock Lake. Convenient access to Moonshine Beach, State Park Marina, and all the fun attractions Branson has to offer makes this a phenomenal location. Excellent condition, fully furnished, established nightly-rental use, and loaded with amenities every lake home buyer (and guest!) dreams of--this is an investment opportunity you don't want to miss. Schedule your showing today!

Financial analysis

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

Monthly cash flow

-$1,004

Cap rate

4.7%

Cash-on-cash

-8.3%

DSCR

0.74

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($5,993)

Insurance($3,625)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($5,924)

Management($16,118)

Maintenance reserve($4,030)

Cleaning($5,256)

Lodging / tourism tax($3,224)

Total operating expenses($46,330)

Net operating income$34,262

Down payment$145,000

Loan amount$580,000

Monthly payment (P&I)$3,858.75

Annual debt service($46,305)

Annual cash flow-$12,043

Break-even occupancy59.1%

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.

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.