← New analysisCompare properties →
ACTIVEcondovia mls

14 Woodpecker Lane, Unit 4

Branson, MO, 65616

2 bd2 ba938 sqftBuilt 1993

Listing courtesy of Sterling Real Estate Group LLC · (417) 331-0933 · MLS# SOM60317635

List price

$225,000

$240/sqft

Listing description
Your Lakeside Escape Awaits! Picture this: you wake up to the crisp Missouri air filled with the promise of a day filled with adventure, and a panoramic view of shimmering Table Rock Lake showcased right in front of you. Stop dreaming and start living! Because this idyllic scene could be your reality in the highly sought-after complex. And the best part? It's fresh on the market and ready for you to make it your own! Forget the endless search for the perfect vacation home, short-term rental or the hassle of climbing stairs with armfuls of groceries. This is more than just a condo; it's a lifestyle upgrade designed for effortless relaxation and unforgettable memories. Located on the picturesque Indian Point peninsula, this secluded gem offers the ultimate in convenience and tranquility. This walk-in unit boasts a seamless, no-stairs access, making it perfect for families, retirees, or anyone who appreciates the ease of single-level living. Prepared to be wowed by the oversized back deck. This isn't just a balcony; it's an outdoor oasis designed for entertaining, relaxation, and soaking up the breathtaking views of Table Rock Lake. Imagine sipping your morning coffee as the sun rises over the water, hosting unforgettable gatherings with friends and family, or simply unwinding with a good book as the gentle breezes rustle through the trees. This deck is where memories are made. Beyond the stunning views and the convenient location, The Cove offers a wealth of amenities designed to enhance your lakeside living experience. Take a refreshing dip in the sparkling pool, challenge friends to a game of tennis or take a stroll down the nature trail to the lake. Don't miss your chance to own a piece of paradise. Contact us today to schedule a private showing and experience the magic of The Cove for yourself. This lakeside escape won't last long! Come and discover why 14 Woodpecker Lane, Unit 4, is the perfect place to call home. Your dream of lakeside living starts here.
Financial analysis

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

Monthly cash flow

-$599

Cap rate

3.2%

Cash-on-cash

-16.0%

DSCR

0.50

Est. annual revenue$32,412
Stays / year58
Property tax($2,250)
Insurance($1,125)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,500)
Management($6,482)
Maintenance reserve($1,621)
Cleaning($5,256)
Lodging / tourism tax($1,296)
Total operating expenses($25,230)
Net operating income$7,182
Down payment$45,000
Loan amount$180,000
Monthly payment (P&I)$1,197.54
Annual debt service($14,371)
Annual cash flow-$7,189
Break-even occupancy67.4%

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.

IDX & copyright information