← New analysisCompare properties →
ACTIVEcondovia mls

9 View Table Rock Landing, Unit 3

Branson West, MO, 65737

2 bd1 ba604 sqftBuilt 1971

List price

$221,000

20260409_121920
Financial analysis

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

Monthly cash flow

$366

Cap rate

8.4%

Cash-on-cash

9.9%

DSCR

1.31

Est. annual revenue$40,150
Stays / year67
Property tax($1,475)
Insurance($1,105)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,510
Down payment$44,200
Loan amount$176,800
Monthly payment (P&I)$1,176.25
Annual debt service($14,115)
Annual cash flow$4,395
Break-even occupancy45.0%

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
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

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.