← New analysisCompare properties →
ACTIVEcondovia mls

510 Abby Lane, Unit 7

Branson, MO, 65616

2 bd2 ba791 sqftBuilt 1994

List price

$129,000

Table Rock Lake Condo
Financial analysis

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

Monthly cash flow

$968

Cap rate

15.4%

Cash-on-cash

45.0%

DSCR

2.41

Est. annual revenue$40,150
Stays / year67
Property tax($590)
Insurance($645)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,855
Down payment$25,800
Loan amount$103,200
Monthly payment (P&I)$686.59
Annual debt service($8,239)
Annual cash flow$11,615
Break-even occupancy28.5%

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
Spring is calling @ 510 Abby Ln, #7 in prestigious Fall Creek Resort!Tucked into one of Branson's most peaceful, lake-close settings, this retreat offers the perfect blend of relaxation, convenience, and income potential. Whether you're seeking a private getaway, full-time residence, or rental investment, this condo delivers effortless Ozark living just minutes from the heart of the Live Entertainment Capital of the World.Inside the foyer opens to sky-high vaulted ceilings in the main living space and an open-concept layout connecting living, dining, and kitchen areas with full-size appliances. Step out to the back deck, perfect for morning coffee, peaceful evenings, and stargazing. The main level offers a spacious bedroom just off a full bath with dual sinks. Upstairs, you'll find a second living/bedroom/bunk space (non conforming no door) plus a second full bath, ideal for guests, office or flexible sleeping arrangements. Bonus! Only 3 steps up from parking to your unit for easy access. Best of all, you're minutes from Fall Creek Marina, Branson's live shows, dining, shopping, and entertainment, along with fishing, kayaking, and the calm waters of Lake Taneycomo and endless adventure on Table Rock w/ multiple boat up restaurants, exciting watersports, marinas, quiet coves, more tournament fishing, & more. A fresh season of easy, affordable lake-close living awaits at 510 Abby Ln, #7, in the heart of the rolling ozark hills.

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.