← New analysisCompare properties →
ACTIVEcondovia mls

60 Timber Oaks Trail, Unit C

Branson, MO, 65616

4 bd4 ba1,846 sqftBuilt 2006

Listing courtesy of White Magnolia Real Estate LLC · (417) 544-0411 · MLS# SOM60300624

List price

$465,000

7% price cut$498,000

$252/sqft

Listing description
Investment opportunity on Indian Point! This fully renovated, stand-alone nightly rental cabin offers the perfect vacation getaway or second home just minutes from Table Rock Lake. Boasting 4 bedrooms and 4 bathrooms, this beautifully updated property was completely remodeled in 2023 with new stainless steel appliances, flooring, paint, furniture, linens, bedding, and decor. Being sold fully furnished and turnkey, it's ready to start generating income or making memories.Located only 3 miles from Silver Dollar City and 1 mile from both Indian Point Marina and The Harbor Marina, the cabin sits in a prime location for vacationers. The community amenities include two outdoor pools, a hot tub, and ample parking for boats, RVs, or trailers. The lower level includes 964 sq ft featuring a kitchen, living room, full-sized laundry, two bedrooms, and two bathrooms. The upper level offers an additional 882 sq ft with two more bedrooms, two bathrooms, a second living space, and a spacious deck to take in the Ozarks.Surrounded by outdoor adventure, live entertainment, shopping, golf, and more, this is an excellent opportunity to own a piece of Indian Point. Self-manage or hire the company of your choice--flexibility and location make this a must-see property!
Financial analysis

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

Monthly cash flow

-$500

Cap rate

5.1%

Cash-on-cash

-6.5%

DSCR

0.80

Est. annual revenue$59,218
Stays / year58
Property tax($4,400)
Insurance($2,325)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,200)
Management($11,844)
Maintenance reserve($2,961)
Cleaning($5,256)
Lodging / tourism tax($2,369)
Total operating expenses($35,514)
Net operating income$23,704
Down payment$93,000
Loan amount$372,000
Monthly payment (P&I)$2,474.93
Annual debt service($29,699)
Annual cash flow-$5,996
Break-even occupancy55.8%

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