← New analysisCompare properties →
ACTIVEcondovia mls

10 Woodpecker Lane, Unit 3

Branson, MO, 65616

2 bd2 ba938 sqftBuilt 1995

List price

$205,000

Woodpecker Lake View
Financial analysis

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

Monthly cash flow

$506

Cap rate

9.3%

Cash-on-cash

14.8%

DSCR

1.46

Est. annual revenue$40,150
Stays / year67
Property tax($895)
Insurance($1,025)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,170
Down payment$41,000
Loan amount$164,000
Monthly payment (P&I)$1,091.10
Annual debt service($13,093)
Annual cash flow$6,077
Break-even occupancy41.1%

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
Discover an exceptional ownership opportunity within the highly sought-after, amenity-rich community of The Cove on Indian Point. Perfectly situated on the banks of Table Rock Lake, this turn-key condominium offers the ultimate blend of serene lakeside living and significant financial potential. This residence is ideal for a profitable short-term rental investment or a cherished family retreat.Residence & Investment HighlightsTwo Bedrooms, Two Bathrooms: A desirable and spacious layout ensuring comfort and privacy for occupants and guests.Hassle-Free Ownership: Features prudent and substantial maintenance completed by current owners, including a newer HVAC unit, minimizing future capital expenditures.Prime Rental Status: Holds approved short-term rental status with no restrictions on management company choice, offering maximum flexibility for generating strong passive income in a leading resort market.Unrivaled Location & AmenitiesThe Cove resort elevates the vacation experience with a full spectrum of exceptional amenities that draw repeat renters:Lake Access: Direct access to Table Rock Lake for boating, swimming, and water sports.Resort Amenities: Enjoy a sparkling swimming pool, tennis and pickleball courts, a basketball court, and a dedicated children's playground.Entertainment Hub: Located just minutes from the gates of Silver Dollar City and a short drive to the dining and shows of the Branson Strip.Whether you envision a high-performing asset or the backdrop for your family's next memories, 10 Woodpecker Lane, Unit 3, represents an unparalleled opportunity.

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.