ACTIVEcondovia mls

26 Cave Lane, Unit 20

Branson, MO, 65616

1 bd1 ba560 sqftBuilt 2018

List price

$310,900

Financial analysis

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

Monthly cash flow

-$892

Cap rate

2.9%

Cash-on-cash

-17.2%

DSCR

0.46

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($3,606)

Insurance($1,555)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$9,154

Down payment$62,180

Loan amount$248,720

Monthly payment (P&I)$1,654.74

Annual debt service($19,857)

Annual cash flow-$10,702

Break-even occupancy89.0%

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

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.

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.