← New analysisCompare properties →
ACTIVEcondovia mls

85 David Shawn Drive

Indian Point, MO, 65616

7 bd7 ba4,192 sqftBuilt 2020

List price

$795,000

85 David Shawn
Financial analysis

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

Monthly cash flow

-$624

Cap rate

5.4%

Cash-on-cash

-4.7%

DSCR

0.85

Est. annual revenue$85,319
Stays / year67
Property tax($7,708)
Insurance($3,975)
Utilities($3,000)
HOA($0)
Management($17,064)
Maintenance reserve($4,266)
Cleaning($6,023)
Net operating income$43,283
Down payment$159,000
Loan amount$636,000
Monthly payment (P&I)$4,231.32
Annual debt service($50,776)
Annual cash flow-$7,493
Break-even occupancy62.1%

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
Indulge in the ultimate luxury of fully furnished lake living with breathtaking panoramic views of Table Rock Lake at The Lodges at Table Rock Lake. This impressive 7-bedroom, 7-bathroom lodge offers modern amenities, premium furnishings, and plenty of space for family and guests. Wake up each morning to the beauty of the Ozarks and enjoy the serenity that comes with lake living. Perfect as a personal getaway or an addition to your investment portfolio. Conveniently located just minutes from Silver Dollar City, Indian Point Marina, and Branson's famous 76 Strip.

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.