ACTIVEcondovia mls

Tbd Eden Way, Unit A108

Branson, MO, 65616

2 bd2 ba2,375 sqftBuilt 2026

Listing courtesy of Realty One Group Grand · (417) 881-5888 · MLS# SOM60330371

List price

$399,000

$168/sqft

Listing description

END TWO BED RESIDENCEExperience a New Standard of Lake Living at Table Rock Boat Lofts. Discover a sleek, modern luxury boat loft community where contemporary architecture, elevated design, and lake living come together in the heart of the Ozarks. Approved for nightly rentals, these thoughtfully designed residences offer the perfect blend of luxury, flexibility, and investment potential.The End Residence offers all the features of our Two-Bedroom Residence, enhanced by additional windows that fill the home with natural light and create an even brighter, more open living environment. The thoughtfully designed upper level features two private bedrooms, soaring ceilings, and a private second-floor deck. Below, the climate-controlled entertainment garage with integrated boat storage includes a wet bar, full bath, laundry area, and is pre-wired for surround sound and multiple televisions, creating the ideal space for entertaining or relaxing after a day on the lake.Personalize your Boat Loft with professionally curated designer finishes and available upgrades before construction begins, allowing you to create a residence that reflects your style and lifestyle.Located just minutes from State Park Marina, Moonshine Beach, the Lake Taneycomo public boat launch, and Branson's shopping, dining, championship golf, and live entertainment, this gated community keeps your boat, golf cart, and recreational equipment secure and ready whenever adventure calls.One of only four End Residences available in Phase I, this premium floor plan offers a rare opportunity to enjoy additional natural light, contemporary design, and one of the community's most desirable locations. Reserve your Boat Loft during Phase I to enjoy introductory pricing and the best selection of designer finishes and available upgrade opportunities.Luxury Above. Adventure Below. Your Lake Life Begins Here.

Financial analysis

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

Monthly cash flow

-$1,725

Cap rate

1.2%

Cash-on-cash

-25.9%

DSCR

0.19

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($3,990)

Insurance($1,995)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($1,000)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($23,421)

Net operating income$4,786

Down payment$79,800

Loan amount$319,200

Monthly payment (P&I)$2,123.65

Annual debt service($25,484)

Annual cash flow-$20,698

Break-even occupancy115.3%

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.