ACTIVEcondovia mls

25 Chickadee Drive, Unit 3

Branson, MO, 65616

2 bd2 ba936 sqftBuilt 1994

List price

$212,000

Financial analysis

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

Monthly cash flow

$180

Cap rate

7.4%

Cash-on-cash

5.1%

DSCR

1.16

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,028)

Insurance($1,060)

Utilities($3,000)

HOA($3,300)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$15,702

Down payment$42,400

Loan amount$169,600

Monthly payment (P&I)$1,128.35

Annual debt service($13,540)

Annual cash flow$2,162

Break-even occupancy50.1%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description

Lakefront Walkin, 2 bedrooms, 2 bath condo. This beautifully maintained one owner condo is ready for new adventures. Comes fully furnished. Turnkey ready. We are right next door to Silver Dollar City and, less than 5 minutes to Indian Point Marina. The Cove on Indian Point has some of the best lakeside trails around. The outdoor pool, hot tub, tennis/pickleball court and Basketball are a short walk away. Enjoy the lake views, and wildlife from the 21-foot covered deck. This is a pet friendly resort. The cable and WIFI are included in the monthly dues.

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.