ACTIVEsingle familyvia mls

50 Jax Trail

Branson, MO, 65616

5 bd4 ba2,386 sqftBuilt 2022

Listing courtesy of Keller Williams · (417) 883-4900 · MLS# SOM60327637

List price

$729,900

$306/sqft

Listing description

Investment opportunity at Table Rock Lake! Welcome to 50 Jax Trail, a beautifully appointed 5-bedroom, 3.5-bath nightly rental located in the desirable Jax Creek community on Indian Point. This turnkey vacation home is perfectly positioned just minutes from Silver Dollar City, Branson entertainment, marinas, golf, dining, and all the attractions that make the area a year-round destination. Designed to comfortably accommodate up to 12 guests, the spacious floor plan features multiple gathering areas, a fully equipped kitchen, and five private bedrooms, including four king suites and a bunk room ideal for larger groups and family vacations. Guests love the breathtaking views, private hot tub, multiple covered decks, and outdoor fire pit, creating an unforgettable vacation experience. The lower level provides additional living space, making it ideal for multi-generational families or group travel. Community amenities include a resort-style saltwater swimming pool with water slide, community hot tub, swim dock, fishing dock, complimentary kayaks, walking trails, fire pits, charcoal grills, and a boat ramp with convenient access to Table Rock Lake. Whether you're searching for a proven income-producing short-term rental, a second home, or a vacation getaway with exceptional rental potential, this fully furnished property offers the best of Branson area living in one of the region's most sought-after lake destinations. Don't miss this opportunity to own a successful vacation rental near Table Rock Lake with outstanding amenities and strong guest appeal.

Financial analysis

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

Monthly cash flow

$914

Cap rate

7.9%

Cash-on-cash

7.5%

DSCR

1.24

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$112,303

Stays / year58

Property tax($6,708)

Insurance($3,650)

Utilities($2,400)

Electricity($120)

Waterin HOA dues

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,140)

Management($22,461)

Maintenance reserve($5,615)

Cleaning($5,256)

Lodging / tourism tax($4,492)

Total operating expenses($54,722)

Net operating income$57,582

Down payment$145,980

Loan amount$583,920

Monthly payment (P&I)$3,884.83

Annual debt service($46,618)

Annual cash flow$10,964

Break-even occupancy40.9%

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.