ACTIVEcondovia mls

13 Woodpecker Lane, Unit 5

Branson, MO, 65616

2 bd2 ba938 sqftBuilt 1994

Listing courtesy of Sterling Real Estate Group LLC · (417) 331-0933 · MLS# SOM60329056

List price

$239,000

$255/sqft

Listing description

Penthouse view of Table Rock Lake! You will want to come see this remodeled unit that is approved for nightly rental. Whether a great addition to your real estate portfolio or just a fabulous retreat for your family. The Cove on Indian Point condos located on Indian Point, are the condos you should see. One of the biggest assets to this complex is the close proximity to Silver Dollar City. You and your guests can avoid the long lines of traffic and quickly return and relax in your comfortable condo. Condo is being sold completely furnished and ready to rent. The complex has many amenities for your guests including swimming pool, tennis courts, basketball court, playground, hiking trails and a short walk down to Table Rock Lake for fishing. Prime location. Clean and well maintained condo ready for your visit.

Financial analysis

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

Monthly cash flow

-$826

Cap rate

2.2%

Cash-on-cash

-20.8%

DSCR

0.35

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($1,028)

Insurance($1,195)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,500)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($22,859)

Net operating income$5,348

Down payment$47,800

Loan amount$191,200

Monthly payment (P&I)$1,272.06

Annual debt service($15,265)

Annual cash flow-$9,917

Break-even occupancy80.2%

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.