ACTIVEcondovia mls

22 David Shawn Drive, Unit Lot 172

Indian Point, MO, 65616

5 bd4 ba2,455 sqftBuilt 2025

List price

$670,000

Financial analysis

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

Monthly cash flow

-$399

Cap rate

5.7%

Cash-on-cash

-3.6%

DSCR

0.89

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($59)

Insurance($3,350)

Utilities($3,000)

HOA($0)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$38,007

Down payment$134,000

Loan amount$536,000

Monthly payment (P&I)$3,566.02

Annual debt service($42,792)

Annual cash flow-$4,785

Break-even occupancy60.9%

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

Developer Blowout Pricing! Take advantage of this limited-time opportunity at The Lodges at Table Rock Lake--where luxury, lifestyle, and location converge on Indian Point, just minutes from Silver Dollar City and the lake's top marinas, floating restaurants, and nightlife. This brand-new 5 bed, 4 bath vacation rental-approved lodge features three spacious levels designed for comfort, entertaining, and investment potential. Enjoy exclusive community amenities including outdoor and indoor pools, water slide, playgrounds, fire pits, fitness center, and scenic walking trails. Perfect as a personal lake getaway or a high-performing STR addition to your portfolio. Prices have been slashed for quick sales--don't miss out!

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.