← New analysisCompare properties →
ACTIVEcondovia mls

51 Eagles Ridge Lane, Unit 14

Branson, MO, 65616

4 bd2 ba1,470 sqftBuilt 2018

Listing courtesy of Right Choice Realtors · (417) 337-8703 · MLS# SOM60328934

List price

$499,900

$340/sqft

Listing description
We've done the searching for you--this property checks every box!Looking for resort-style amenities? You'll enjoy an outdoor pool with a splash pad overlooking the lake, an indoor pool for year-round enjoyment, a clubhouse perfect for gatherings and special events, and a fully equipped fitness center.Need space? This beautifully furnished penthouse condo offers 4 spacious bedrooms, 2 full bathrooms, and a covered deck with stunning views of Table Rock Lake. Best of all, it's being sold fully furnished, making your move simple and stress-free.Convenient elevator access makes reaching this penthouse a breeze, and its prime location at Indian Point puts you in one of the most desirable areas on Table Rock Lake. You're just minutes from Silver Dollar City, Branson's entertainment, dining, shopping, and all the recreation the lake has to offer.Whether you're searching for a full-time residence, vacation getaway, or investment opportunity, this exceptional lake-view property truly has it all!Seller will help with transfer of future reservations beyond closing.
Financial analysis

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

Monthly cash flow

-$463

Cap rate

5.3%

Cash-on-cash

-5.6%

DSCR

0.83

Est. annual revenue$66,050
Stays / year58
Property tax($3,766)
Insurance($2,500)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($6,300)
Management($13,210)
Maintenance reserve($3,303)
Cleaning($5,256)
Lodging / tourism tax($2,642)
Total operating expenses($39,677)
Net operating income$26,374
Down payment$99,980
Loan amount$399,920
Monthly payment (P&I)$2,660.68
Annual debt service($31,928)
Annual cash flow-$5,554
Break-even occupancy54.4%

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.

IDX & copyright information