← New analysisCompare properties →
ACTIVEcondovia mls

190 Village Trail, Unit 6

Branson, MO, 65616

2 bd2 ba1,010 sqftBuilt 2002

Listing courtesy of Realty ONE Group Grand · (417) 881-5888 · MLS# SOM60332938

List price

$369,900

$366/sqft

Listing description
This fully furnished, move-in ready, walk-in condo on Indian Point at Table Rock Lake offers the perfect combination of Great Lake Views, extensive upgrades, resort amenities and an unbeatable location! Plus, condo is STR approved and boasts 1,010 sqft!EVERYTHING in this unit has been upgraded! Features include all new granite countertops, new tile walk-in shower, new appliances, new HVAC and water heater, new vanities & sinks, new carpeting, new furniture, fresh paint and new lighting! Just bring your suitcase and start enjoying the lake!This building has completed significant exterior improvements recently, including a new roof and new steel log siding with new aluminum soffit and fascia in 2025, making this building even more attractive and low-maintenance.COA dues cover an incredible list of expenses (Amenities, water, sewer, trash, cable, Wi-Fi, pest control, groundskeeping, roads, snow removal, free firewood and more). Owners are responsible only for electric, homeowners insurance, and annual property taxes. Resort amenities include heated indoor pools, zero-entry outdoor pool, hot tub/spa, fitness & game rooms, fishing & boat dock, children's playground, walking nature trails, Clubhouse Lodge, business center, meeting rooms, grills, poolside patio & firepit and much more!The location is hard to beat! Located on Indian Point only 2 miles from Silver Dollar City and 3 miles to the Branson Theater District. Walmart Supercenter and everyday conveniences in Branson West are only 10 minutes away.The Village At Indian Point Resort is a highly sought-after lakefront condo community, awarded year after year for its condo accommodations, pools & amenities, and family-friendly, secluded lakefront atmosphere by Best of Branson, Best of Southwest Missouri, Tripadvisor, AAA and others.Whether you're looking for a turnkey vacation home, income-producing short-term rental, or your own Branson getaway, this one is ready to enjoy from day one.
Financial analysis

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

Monthly cash flow

-$1,257

Cap rate

2.3%

Cash-on-cash

-20.4%

DSCR

0.36

Est. annual revenue$36,792
Stays / year58
Property tax($3,699)
Insurance($1,850)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,620)
Management($7,358)
Maintenance reserve($1,840)
Cleaning($5,256)
Lodging / tourism tax($1,472)
Total operating expenses($28,254)
Net operating income$8,538
Down payment$73,980
Loan amount$295,920
Monthly payment (P&I)$1,968.76
Annual debt service($23,625)
Annual cash flow-$15,087
Break-even occupancy82.7%

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