← New analysisCompare properties →
ACTIVEcondovia mls

14 Woodpecker Lane, Unit 4

Branson, MO, 65616

2 bd2 ba938 sqftBuilt 1993

List price

$225,000

1-print-DSC02855
Financial analysis

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

Monthly cash flow

$415

Cap rate

8.6%

Cash-on-cash

11.1%

DSCR

1.35

Est. annual revenue$40,150
Stays / year67
Property tax($610)
Insurance($1,125)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,355
Down payment$45,000
Loan amount$180,000
Monthly payment (P&I)$1,197.54
Annual debt service($14,371)
Annual cash flow$4,984
Break-even occupancy43.6%

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
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.

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.