← New analysisCompare properties →
ACTIVEcondovia mls

24 Village Trail, Unit 10-4

Branson, MO, 65616

2 bd2 ba960 sqftBuilt 1998

List price

$239,900

10-4 MLS Image(1)
Financial analysis

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

Monthly cash flow

$323

Cap rate

8.0%

Cash-on-cash

8.1%

DSCR

1.25

Est. annual revenue$40,150
Stays / year67
Property tax($690)
Insurance($1,200)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,201
Down payment$47,980
Loan amount$191,920
Monthly payment (P&I)$1,276.85
Annual debt service($15,322)
Annual cash flow$3,879
Break-even occupancy46.1%

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
Totally upgraded! All you have to do is move in and enjoy - or make this an income producing STR! This is maintenance-free lake living at its finest. Located at the highly sought after lakefront Village At Indian Point Resort, this 960 sqft, 2 bed / 2 bath condo is ready for you to start making memories on the lake! Fully furnished and upgraded with new granite counters, new stainless appliances, new carpet, new beds, new deck furniture... the list goes on. This unit is on the end of the building, so no neighbor on one side which means extra windows, an EXTRA side deck, and tons of natural light and beautiful views from the kitchen, dining and living! Relax by your stone wood-burning fireplace - plus the resort keeps the firewood stocked year-round. Grill out on the huge back deck with access from the living room AND the master bedroom. And you can see the lake through the trees! Don't like stairs? This condo is a walk-in & has none! Enjoy a bath in your jacuzzi tub, or a shower in the custom tile walk-in shower. Take a stroll down to the resort's outdoor pool or the heated indoor pool any day of the year! Hang out in the Clubhouse Lodge, soak in the hot tub, relax in the sauna & enjoy a workout in the fitness room. The kids or grandkids can play on the playground or go fishing on the boat dock. Take a stroll through the wooded nature trails and enjoy seeing the plentiful wildlife. Drive down quaint Indian Point Rd for a bite at multiple restaurants or hang out at the multiple marinas and take a boat ride. If you love Silver Dollar City, it's just 2 miles down the road! You cannot beat The Village's quiet & secluded lakefront location and proximity to Branson shopping, dining, and attractions - that's why it's rated Trip Advisor's #1 resort in Branson. If you have been wanting a condo on the lake, do not miss out on this one!

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.