ACTIVEcondovia mls

37 Lantern Bay Lane, Unit 5

Branson, MO, 65616

2 bd2 ba900 sqftBuilt 2025

List price

$265,000

Financial analysis

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

Monthly cash flow

$193

Cap rate

7.3%

Cash-on-cash

4.4%

DSCR

1.14

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($523)

Insurance($1,325)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,242

Down payment$53,000

Loan amount$212,000

Monthly payment (P&I)$1,410.44

Annual debt service($16,925)

Annual cash flow$2,316

Break-even occupancy49.7%

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

Breathtaking panoramic views of Table Rock Lake await you in this brand new, beautifully furnished 2 bed, 2 bath lakefront condo on scenic Indian Point! Just minutes from Silver Dollar City, this turnkey retreat offers the perfect blend of relaxation and adventure. Enjoy easy lake access, watch the sunset from your private balcony, and take in the tranquil surroundings. Inside, you'll find a cozy, fully furnished interior that's ready for your next getaway -- or to welcome nightly rental guests with ease. One-Year Builders Warranty Included. Whether you're looking for a personal vacation spot, investment property, or both, this lakefront gem checks all the boxes!

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.