ACTIVEcondovia mls

9 View Table Rock Landing, Unit 3

Branson West, MO, 65737

2 bd1 ba604 sqftBuilt 1971

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60320362

List price

$221,000

$366/sqft

Listing description

Picture a warm and inviting cabin situated just steps away from the lake. Remember those days when the whole family would come together at the cabin, the same welcoming place where you eagerly anticipated reuniting with the familiar families you shared lake life with year after year? This is an ideal opportunity for experiencing a true Norman Rockwell moment.This is truly a one of a kind retreat - no nightly rentals here. Here you will find the uniqueness and pride of individual ownership. This retreat offers a cozy yet spacious open concept design, inviting you to relax and unwind in the heart of nature's beauty. Everything - from lawn care and trash service to water, sewer, and ground maintenance is taken care of for you. And let's not forget the fantastic sparkling salt water community pool!Step into your cozy haven, featuring a brand-new kitchen adorned with stone countertops, stainless appliances, and luxurious vinyl plank flooring. The kitchen and living area are highlighted by vaulted wood beam ceilings, creating a warm and inviting atmosphere.Indulge in the breathtaking sunrise views from your expansive 250 sq ft deck, just steps away from the community pool and Table Rock Lake. This property offers the perfect blend of modern comfort and natural beauty.And to make your move even easier, some furnishings are included. Experience easy living in this charming cabin - your ideal retreat at the heart of our thriving community

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$602

Cap rate

3.1%

Cash-on-cash

-16.3%

DSCR

0.49

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$10,841

Property tax($1,475)

Insurance($884)

Utilities($0)

HOA($180)

Management($867)

Maintenance reserve($542)

Total operating expenses($3,949)

Net operating income$6,893

Down payment$44,200

Loan amount$176,800

Monthly payment (P&I)$1,176.25

Annual debt service($14,115)

Annual cash flow-$7,223

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.