ACTIVEcondovia mls

120 Village Trail, Unit 12

Branson, MO, 65616

2 bd2 ba960 sqftBuilt 1999

Listing courtesy of Realty ONE Group Grand · (417) 881-5888 · MLS# SOM60332492

List price

$389,900

$406/sqft

Listing description

WOW! Unbeatable Table Rock Lake Views from this top-floor corner condo on Indian Point, just 2.5 miles from Silver Dollar City! This fully furnished, nightly-rental approved, 2 Bed / 2 Bath, 960 SF unit offers the perfect combination of vacation home convenience, rental flexibility, and maintenance-free resort living.Tastefully updated and exceptionally cared for, recent upgrades include Quartz countertops, fresh paint, LVT flooring throughout, upgraded lighting and new steel deck railings!Enjoy stunning lake views from the furnished private rear deck, plus a BONUS side coffee deck!The condo comes fully furnished and stocked, so it's ready to start enjoying right away!Exterior improvements of the condo building have already been completed; you just get to enjoy them! They include new steel log siding, aluminum soffit and fascia in 2025; Front facade completely refurbished and re-stained in 2025 & New roof installed in 2022! If you want easy, maintenance-free resort living, this is it. The association dues cover water, sewer, trash, cable, high-speed Wi-Fi, groundskeeping, resort amenities, snow removal, free firewood, and 24/7 / 365 on-site property management... For owners who don't live nearby, having on-site management year-round provides an exceptional level of convenience and peace of mind.A great perk is the resort's optional nightly rental program! You can keep the unit private or rent it out when you're not enjoying it yourself - with no limit on owner usage whatsoever! Plus, the on-site property management takes care of EVERYTHING from guest check-in to housekeeping & linens!Don't wait - a Top-floor Corner Lakeview unit like this doesn't come along often! Come see for yourself and you'll fall in love with this secluded resort retreat.

Financial analysis

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

Monthly cash flow

-$1,578

Cap rate

1.5%

Cash-on-cash

-24.3%

DSCR

0.24

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,690

Stays / year58

Property tax($3,899)

Insurance($1,950)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($5,403)

Management($6,938)

Maintenance reserve($1,734)

Cleaning($5,256)

Lodging / tourism tax($1,388)

Total operating expenses($28,728)

Net operating income$5,962

Down payment$77,980

Loan amount$311,920

Monthly payment (P&I)$2,075.21

Annual debt service($24,903)

Annual cash flow-$18,941

Break-even occupancy94.9%

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.