← New analysisCompare properties →
ACTIVEcondovia mls

172 Dogwood Park Trail, Unit 1109

Branson, MO, 65616

3 bd2 ba1,418 sqftBuilt 2013

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60328145

List price

$415,000

$293/sqft

Listing description
STAYCATION TIME!! Enjoy this clean 3 Bedroom (1 non-conforming) 2 bath Condo that is nestled by Table Rock Lake @ The famous Indian Point Peninsula! Just minutes from the Indian Point Public Marina which is home to everything Lake! There is also a restaurant with boat rentals available! If you do not utilize the Public Marina you have access to your own Private Boat access area on-site, that includes boat/boat trailer parking, Rentable Boat slips while you are staying on site, and Launch areas! You will also have access to all the Amenities!! 2 outdoor pools, firepit areas, kayak usage, hiking trails and a clubhouse area that has shuffle board & horse shoes! The list goes on! The location is a top-notch Resort area and Silver Dollar City is just up the road about 6 minutes! This is a great opportunity to have a slice of Heaven in the Table Rock Lake Resort Region!! The condo has a modern stone front that stands out from the rest, The unit has been completely remodeled with natural stone throughout, granite counters, new trim and base board and much more!! This would make a great full time residence, short term rental property or a a Second Home! Don't miss out on this rare opportunity at Indian Point! The current owners have done a complete upgrade package including new furniture package, fresh paint, new construction and upgraded fireplace and mantle, New blinds throughout! Also a well thought out area in the outside Balcony area for extra hangout time! This one is a show-stopper and is ready to GO!
Financial analysis

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

Monthly cash flow

-$1,813

Cap rate

1.1%

Cash-on-cash

-26.2%

DSCR

0.18

Est. annual revenue$34,339
Stays / year58
Property tax($2,283)
Insurance($2,075)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($7,320)
Management($6,868)
Maintenance reserve($1,717)
Cleaning($5,256)
Lodging / tourism tax($1,374)
Total operating expenses($29,592)
Net operating income$4,747
Down payment$83,000
Loan amount$332,000
Monthly payment (P&I)$2,208.80
Annual debt service($26,506)
Annual cash flow-$21,759
Break-even occupancy102.6%

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