ACTIVEcondovia mls

60 Little Indian Resort Drive, Unit 8

Lampe, MO, 65681

4 bd3 ba978 sqftBuilt 2021

List price

$599,000

Financial analysis

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

Monthly cash flow

-$842

Cap rate

4.7%

Cash-on-cash

-8.4%

DSCR

0.74

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($3,487)

Insurance($2,995)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$28,159

Down payment$119,800

Loan amount$479,200

Monthly payment (P&I)$3,188.13

Annual debt service($38,258)

Annual cash flow-$10,099

Break-even occupancy69.8%

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

NICE!!!! Turn-Key High-End Vacation Rental built in 2021 with an open floorplan!! The pool is just outside your front door - and - Table Rock Lake is just outside your back door. Baxter Marina is across the street for boat and slip rentals. Walking trails and sand beach are next door at Baxter Campground. There is a Screened-In Front Porch overlooking the pool. Easy Access! 1031 Tax-Deferred $ is OK!

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.