ACTIVEcondovia mls

70 Dogwood Park Trail, Unit 1503

Branson, MO, 65616

2 bd2 ba1,471 sqftBuilt 2000

Listing courtesy of Weichert, Realtors-The Griffin Company · (417) 338-4500 · MLS# SOM60330295

List price

$349,900

$238/sqft

Listing description

Experience the ultimate in lakefront investment potential! This exceptional 2-bedroom, 2-bathroom Table Rock Lake view condo offers a unique and highly desirable feature: a lock-out configuration, transforming it into two separate income-generating units or providing unparalleled privacy for multi-generational families.Unlock Two Rental Opportunities in One:Unit A: A charming studio apartment featuring a convenient kitchenette, cozy living area, a dedicated bathroom, an inviting electric fireplace, and captivating lake views. This unit is perfect for couples or solo travelers seeking a tranquil lake getaway.Unit B: The main residence boasts a spacious and comfortable 1-bedroom layout, complete with a Murphy bed for versatile guest accommodation. Relax and unwind in the spacious living area, gather around the warm electric fireplace, and enjoy breathtaking lake views from your private sanctuary. The fully-equipped, full-sized kitchen features granite countertops, ample cabinet space, and all essential appliances for effortless meal preparation.Exceptional Resort Amenities for a World-Class Lifestyle:Relax and Rejuvenate: Unwind in the pool or soak away your worries in the inviting hot tub.Lake Access & Adventures: Explore the beautiful shoreline with complimentary kayaksRecreational Opportunities: Challenge friends to a game of pickleball, or enjoy scenic strolls along the walking trails.Socialize & Gather: Gather with friends and neighbors at the communal firepit or enjoy delicious cookouts using the provided BBQ grills.Prime Location & Investment Potential:Situated on the shores of sparkling Table Rock Lake, this condo offers direct access to unparalleled fishing, boating, swimming, and water recreation. Its prime location, unique lock-out design, and abundance of resort amenities make it an exceptionally attractive investment property with strong rental income potential.

Financial analysis

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

Monthly cash flow

-$1,363

Cap rate

1.7%

Cash-on-cash

-23.4%

DSCR

0.27

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$33,288

Stays / year58

Property tax($3,499)

Insurance($1,750)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($4,980)

Management($6,658)

Maintenance reserve($1,664)

Cleaning($5,256)

Lodging / tourism tax($1,332)

Total operating expenses($27,298)

Net operating income$5,990

Down payment$69,980

Loan amount$279,920

Monthly payment (P&I)$1,862.31

Annual debt service($22,348)

Annual cash flow-$16,358

Break-even occupancy90.7%

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.