ACTIVEcondovia mls

26 Cave Lane, Unit 20

Branson, MO, 65616

1 bd1 ba560 sqftBuilt 2018

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60324163

List price

$299,900

$536/sqft

Listing description

This is it! Paradise awaits at 26 Cave Lane #20. In the heart of Indian Point's in demand lakefront community. You get the full package with this one. Fantastic access to Table Rock Lake as well as minutes from Silver Dollar City and Branson. There are 2 pools and a multitude of activities including a community basketball court and hot tub. This cabin is already nightly rental approved and currently enjoying steady rental income.Once you walk up the steps to the front deck to head indoors you notice the serene setting and lake view,. After you pull your senses together you walk in to a fully furnished and well apportioned living area. The interior of this cabin takes you back to a simpler time with all the modern conveniences in tow.The bustling yet peaceful Indian Point area surrounds you with everything you could desire - from restaurants and bars within walking or golf cart distance, marinas, and public swim areas - ensuring your days are filled with fun and relaxation.If you are looking for a peaceful lakeside escape where the beauty of nature and the thrill of city life blend seamlessly. Don't miss the opportunity to make this your new home or a profitable vacation rental in this unparalleled location.

Financial analysis

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

Monthly cash flow

-$1,455

Cap rate

0.6%

Cash-on-cash

-29.1%

DSCR

0.09

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$25,930

Stays / year58

Property tax($3,606)

Insurance($1,500)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($4,200)

Management($5,186)

Maintenance reserve($1,296)

Cleaning($5,256)

Lodging / tourism tax($1,037)

Total operating expenses($24,241)

Net operating income$1,689

Down payment$59,980

Loan amount$239,920

Monthly payment (P&I)$1,596.19

Annual debt service($19,154)

Annual cash flow-$17,466

Break-even occupancy111.7%

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.