← New analysisCompare properties →
ACTIVEcondovia mls

4656 W State Highway H, Unit 3

Lampe, MO, 65681

2 bd1 ba860 sqftBuilt 1960

List price

$189,900

4656 State Hwy H unit 3-2
Financial analysis

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

Monthly cash flow

$395

Cap rate

8.9%

Cash-on-cash

12.5%

DSCR

1.39

Est. annual revenue$40,150
Stays / year67
Property tax($1,231)
Insurance($950)
Utilities($3,000)
HOA($2,040)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,870
Down payment$37,980
Loan amount$151,920
Monthly payment (P&I)$1,010.73
Annual debt service($12,129)
Annual cash flow$4,741
Break-even occupancy44.2%

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
Turn-key LAKE CABIN that is approved for a Vacation Rental and all within walking distance to Baxter Marina and less than 10 minutes to Black Oak Amphitheater! Or, are you looking for a primary residence that feels like you are living at a resort...this is it!! Welcome to Little Indian Resort, your private lake retreat area which includes: community pool, children's play area, bbq/firepit areas, basketball goal & tennis court. Your annual dues include water/sewer and building insurance. Baxter Marina offers boat/slip leases, boat storage & launch, gas dock and the famous Ride the Wave Restaurant on the water! Step inside through the fully screened front patio, that offers a second dining & living space, to your quaint little cabin. The space may be small but it's everything you need! Open living/kitchen area with bar-top for dining. Fully-stocked kitchen with great storage! Two guest bedrooms and a full bath with walk-in shower finish off the cabin. Guest bedroom 1 offers a queen-sized bed & washer/dryer in the linen closet. Guest bedroom 2 also has a queen bed! Pack your bags and get ready to make some lake memories!!

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.