← New analysisCompare properties →
ACTIVEcondovia mls

350 Indian Summer Lane

Branson, MO, 65616

4 bd4 ba2,016 sqftBuilt 2024

List price

$749,000

Lake Front
Financial analysis

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

Monthly cash flow

-$2,353

Cap rate

2.6%

Cash-on-cash

-18.9%

DSCR

0.41

Est. annual revenue$58,218
Stays / year67
Property tax($5,372)
Insurance($3,745)
Utilities($3,000)
HOA($5,916)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$19,608
Down payment$149,800
Loan amount$599,200
Monthly payment (P&I)$3,986.49
Annual debt service($47,838)
Annual cash flow-$28,230
Break-even occupancy96.3%

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
Rare lakefront nightly rental cabin right on the shores of Table Rock Lake. Outdoor pool and playground is right across the street, indoor pool is just a few doors down.This is a brand new cabin loaded with all the features guests are looking for when they stay in Branson. Turn key with all the games, furniture, kitchenware, all fully stocked and ready to generate income..

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.