ACTIVEcondovia mls

29 Stone Cliff Circle, Unit 6

Branson, MO, 65616

2 bd2 ba1,180 sqftBuilt 2015

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60326807

List price

$285,000

$242/sqft

Listing description

Experience the best of Branson and Table Rock Lake from this beautifully updated 2-bedroom, 2-bath penthouse condo at The Cliffs at Indian Point. This turnkey nightly rental offers breathtaking views of Table Rock Lake and a front-row seat to the iconic Silver Dollar City roller coasters, creating a one-of-a-kind experience for owners and guests alike.Recent updates include new wood flooring and a new HVAC system, providing both style and peace of mind. The spacious penthouse layout is fully furnished and ready for immediate enjoyment or continued rental success.Sold completely turnkey with all existing reservations transferring to the new owner at closing, this property offers a seamless opportunity for investors, vacation home buyers, or those seeking a lake-area retreat. Conveniently located just minutes from Silver Dollar City, Indian Point Marina, and all that Branson has to offer.

Financial analysis

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

Monthly cash flow

-$426

Cap rate

4.6%

Cash-on-cash

-9.0%

DSCR

0.72

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,150

Stays / year67

Property tax($2,087)

Insurance($1,425)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,185)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Lodging / tourism tax($1,606)

Net operating income$13,088

Down payment$57,000

Loan amount$228,000

Monthly payment (P&I)$1,516.89

Annual debt service($18,203)

Annual cash flow-$5,115

Break-even occupancy67.5%

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.

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.