ACTIVEcondovia mls

82 Willow Oak Lane

Branson, MO, 65616

4 bd4 ba2,100 sqftBuilt 2007

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60335231

List price

$480,000

$229/sqft

Listing description

Turnkey 4BR/4BA investment cabin in Crowne View Estates on Indian Point, an established short-term rental just a half mile from Silver Dollar City. Warm Ozark cabin character shows in the open living space and stone fireplace--an easy place to gather after a day at the parks or on the lake. What sets this one apart is the walk-out location: the indoor pool, outdoor pool, clubhouse, and playground are right behind the cabin--no driving across the resort. Guests can step out the back door or sit on the enclosed screened porch and watch the kids on the playground. Four generous bedrooms each have a private bath, and the easy, open layout comfortably sleeps 16. Table Rock Lake and Indian Point Marina are only minutes away, with steady traffic from Silver Dollar City, Branson shows, and lake season--a well-placed Branson investment with rare walk-to amenities.

Financial analysis

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

Monthly cash flow

-$357

Cap rate

5.5%

Cash-on-cash

-4.5%

DSCR

0.86

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$66,401

Stays / year58

Property tax($4,542)

Insurance($2,400)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,870)

Management($13,280)

Maintenance reserve($3,320)

Cleaning($5,256)

Lodging / tourism tax($2,656)

Total operating expenses($40,025)

Net operating income$26,376

Down payment$96,000

Loan amount$384,000

Monthly payment (P&I)$2,554.76

Annual debt service($30,657)

Annual cash flow-$4,281

Break-even occupancy52.9%

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.