ACTIVEcondovia mls

982 Indian Point Road, Unit 304

Branson, MO, 65616

1 bd1 ba288 sqftBuilt 1992

List price

$59,500

$207/sqft

Financial analysis

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

Monthly cash flow

$453

Cap rate

15.5%

Cash-on-cash

45.6%

DSCR

2.43

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$31,116

Stays / year67

Property tax($1,033)

Insurance($298)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($3,348)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Lodging / tourism tax($1,245)

Net operating income$9,231

Down payment$11,900

Loan amount$47,600

Monthly payment (P&I)$316.68

Annual debt service($3,800)

Annual cash flow$5,431

Break-even occupancy36.4%

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

Welcome to your turn-key, fully furnished studio efficiency condo at White Wing Lodge --perfectly positioned for both personal enjoyment and investment potential. Approved for nightly rental, this property offers flexibility as a vacation retreat or an income-producing getaway. Ideally located just minutes from Silver Dollar City with complimentary shuttle service to and from the park multiple times a day, and a short drive to Indian Point Marina, you'll enjoy effortless access to Branson's top attractions, dining, entertainment, and outdoor recreation. This move-in ready condo is designed for comfort and convenience, making it easy for guests or owners to settle in and start enjoying everything the area has to offer. While rental history and financials are not available, the prime location and functional layout present strong potential for short-term rental success. Don't miss this opportunity to own a low-maintenance, fully furnished property in one of Branson's most convenient locations!

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.