ACTIVEcondovia mls

9 View Table Rock Landing, Unit 5

Branson West, MO, 65737

2 bd1 ba737 sqftBuilt 1970

Listing courtesy of Assist 2 Sell · (417) 889-7000 · MLS# SOM60329994

List price

$229,900

$312/sqft

Listing description

Welcome to this beautifully remodeled 2-bedroom, 1-bath cabin overlooking Table Rock Lake! Perfect for relaxed lake living or weekend getaways, this charming retreat is nestled in a well-maintained community where nightly rentals are not permitted.Inside, you'll find an inviting open-concept floor plan with lots of natural light. The completely renovated kitchen boasts of white shaker cabinetry, quartz countertops, stainless steel appliances, and breakfast bar.Start your mornings with views of Table Rock Lake from the covered front deck, just steps from the sparkling saltwater community pool. As the sun sets, gather around the community firepit to relax under the stars, share stories, and enjoy the peaceful lakeside setting. Whether you're sipping your morning coffee on the porch or ending the day by the fire, this property offers the perfect backdrop for making lasting memories.Low-maintenance living makes ownership easy, with water, sewer, trash service, and common area maintenance all included. Surrounded by beautifully updated cabins in a lakeside community, this move-in-ready cabin offers the ideal combination of comfort, convenience, and natural beauty--making it the perfect full-time residence, vacation getaway, or weekend escape.

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

-$614

Cap rate

3.2%

Cash-on-cash

-16.0%

DSCR

0.50

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$13,226

Property tax($1,112)

Insurance($920)

Utilities($0)

HOA($2,160)

Management($1,058)

Maintenance reserve($661)

Total operating expenses($5,911)

Net operating income$7,315

Down payment$45,980

Loan amount$183,920

Monthly payment (P&I)$1,223.62

Annual debt service($14,683)

Annual cash flow-$7,369

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.