← Back to the guideCompare 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

Call Text

List price

$369,900

$366/sqft

Listing description
FURNISHED WALK-IN, STR APPROVED, TURNKEY CONDO WITH PRESTIGIOUS TABLE ROCK LAKE VIEWS! Located on highly coveted Indian Point, this fully furnished, move-in ready property offers the ultimate combination of premium lakefront living, extensive updates, and unmatched convenience. Boasting the LARGEST FLOOR PLAN in the building at 1,010 sq ft, this short-term rental (STR) or ideal second home offers tons of room to relax and entertain.TRUE WALK-IN WITH ZERO STEPS. Park your car and walk straight into your front door--absolutely no stairs inside or out, making this unit a rare find on Table Rock Lake! Wake up to beautiful water views visible directly from the Living Room, Master Bedroom, and your private covered deck!PROFESSIONALLY UPDATED INTERIOR. The meticulous, low-maintenance finishes include premium granite countertops, a custom tile walk-in shower, stainless steel appliances, new HVAC, new water heater, updated vanities, designer furnishings, and fresh paint. The building exterior is equally worry-free, featuring a brand-new roof and premium steel log siding completed in 2025.THE VILLAGE AT INDIAN POINT LIFESTYLE. COA dues cover an incredible list of expenses: amenities, water, sewer, trash, cable, Wi-Fi, pest control, groundskeeping, roads, snow removal, and free firewood. Owners are responsible only for electric, homeowners insurance, and annual property taxes. Premier resort amenities feature heated indoor pools, a zero-entry outdoor pool, hot tub/spa, fitness and game rooms, a children's playground, walking nature trails, Clubhouse Lodge, business center, meeting rooms, outdoor grills, and a poolside patio with a fire pit. Best of all, enjoy rare on-site boat and trailer parking, with a public boat launch right next door! Just 2 miles from Silver Dollar City and 10 minutes to Walmart. This Walk-In, Lake View unit has everything... Now it's time to make it your own!
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.

Call

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