← New analysisCompare properties →
ACTIVEcondovia mls

60 Timber Oaks Trail, Unit C

Branson, MO, 65616

4 bd4 ba1,846 sqftBuilt 2006

List price

$498,000

1-web-or-mls-1-print-DSC07921 (1)
Financial analysis

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

Monthly cash flow

-$688

Cap rate

4.7%

Cash-on-cash

-8.3%

DSCR

0.74

Est. annual revenue$58,218
Stays / year67
Property tax($4,400)
Insurance($2,490)
Utilities($3,000)
HOA($4,200)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$23,551
Down payment$99,600
Loan amount$398,400
Monthly payment (P&I)$2,650.57
Annual debt service($31,807)
Annual cash flow-$8,256
Break-even occupancy67.1%

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
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!

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.