ACTIVEcondovia mls

429 Chinquapin Circle, Unit 608

Branson, MO, 65616

2 bd2 ba1,035 sqftBuilt 1994

List price

$325,000

Financial analysis

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

Monthly cash flow

-$678

Cap rate

3.9%

Cash-on-cash

-12.5%

DSCR

0.61

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($658)

Insurance($1,625)

Utilities($3,000)

HOA($6,180)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$12,627

Down payment$65,000

Loan amount$260,000

Monthly payment (P&I)$1,729.79

Annual debt service($20,757)

Annual cash flow-$8,130

Break-even occupancy73.6%

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

Looking for a Fully Furnished Condo on Indian Point that is lake front, lake view, and a nightly rental income producer on Table Rock Lake? Thenlook no further. This is a 2 bedroom, 2 bathroom, condo in a highly desirable area just a short drive from Silver Dollar City. This nightly rental isheavily rented and the condo is on the main level so NO STAIRS. Some of the on site amenities include a children's play area, swimming pool,Walking/Biking Trails, lawn care, and snow removal. Did I mention it comes FULLY FURNISHED?

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.