← New analysisCompare properties →
ACTIVEsingle familyvia mls

48 Timber Trace Lane

Branson, MO, 65616

5 bd4 ba1,464 sqftBuilt 1993

List price

$399,500

Table Rock Lake
Financial analysis

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

Monthly cash flow

$351

Cap rate

7.4%

Cash-on-cash

5.3%

DSCR

1.16

Est. annual revenue$67,251
Stays / year67
Property tax($5,195)
Insurance($1,998)
Utilities($3,000)
HOA($4,500)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$29,723
Down payment$79,900
Loan amount$319,600
Monthly payment (P&I)$2,126.31
Annual debt service($25,516)
Annual cash flow$4,208
Break-even occupancy49.8%

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
Discover the perfect opportunity to own a fully furnished 5-bedroom, 4-bath lodge in one of the most desirable vacation rental locations in the Ozarks! Situated on South Indian Point, this property is just a short walk to Table Rock Lake, only 1/2 mile from Indian Point Marina, and a quick 3-mile drive to Silver Dollar City.This turn-key nightly rental comes furnished with everything you need to continue operating immediately. Guests will love the resort amenities, including two pools, a hot tub, and dedicated RV/boat/trailer parking. The home also features a new roof and HVAC, giving you peace of mind for years to come.With the Branson Strip just minutes away, you'll have easy access to world-class shows, shopping, dining, golf, and family attractions. Beyond Branson, the Ozarks offer endless opportunities for hiking, mountain biking, boating, and some of the best trout and bass fishing in the country.Whether you're looking to expand your investment portfolio or own a slice of one of America's favorite vacation destinations, this lodge is a must-see! 1-year home warranty included!

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.