← New analysisCompare properties →
ACTIVEcondovia mls

14 Treehouse Lane, Unit 21

Branson, MO, 65616

3 bd2 ba1,489 sqftBuilt 2012

List price

$445,000

Financial analysis

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

Monthly cash flow

-$440

Cap rate

5.2%

Cash-on-cash

-5.9%

DSCR

0.81

Est. annual revenue$49,184
Stays / year67
Property tax($2,496)
Insurance($2,225)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,144
Down payment$89,000
Loan amount$356,000
Monthly payment (P&I)$2,368.48
Annual debt service($28,422)
Annual cash flow-$5,277
Break-even occupancy64.4%

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
Perched above the sparkling waters of Table Rock Lake, this expansive lake-view turn-key retreat at coveted Treehouse Condominiums on Indian Point delivers the perfect blend of luxury, adventure, and relaxation. Tucked away among the trees yet just minutes from the excitement, you'll enjoy being only 5 minutes from Silver Dollar City, Indian Point Marina, waterfront dining, seasonal fireworks, and everything that makes the Branson area one of the Midwest's favorite destinations.Offered fully furnished and completely turn-key, this beautifully appointed 3-bedroom condo is ready from day one- just bring your suitcase and start making memories. Inside, you'll find hardwood flooring, updated carpet, granite countertops, a stone backsplash, crown molding, in-unit laundry, and stylish furnishings that create a warm yet sophisticated lake-living experience.The real showstopper? The breathtaking year-round views of Table Rock Lake and even home of the Branson Bell from your private perch above the shoreline. Whether you're enjoying morning coffee as the lake comes to life or unwinding after a day on the water, the setting is nothing short of spectacular.And for a feature that's about as rare as spotting a white squirrel in the Ozarks, this condo includes both an elevator for easy access and two garage parking spaces- a highly coveted amenity seldom found in lake-area condos. And the amenities! Walk to community pool, workout room, hot tubs, & take a stroll to the water on community paths to skip a rock or two along the shoreline and breath in the fresh ozark air. Whether you're searching for a luxury vacation getaway, a second home, or an income-producing investment, this property checks every box. Short-term rentals are permitted, giving you the flexibility to enjoy it yourself while generating rental income when you're away.Luxury lake living. Adventure at your doorstep. Serenity when you want it most. Welcome to your Table Rock Lake escape @ 14 Treehouse Ln,

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.