ACTIVEcondovia mls

168 Jax Trail, Unit 49

Indian Point, MO, 65616

5 bd4 ba2,383 sqftBuilt 2022

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60290402

List price

$798,000

$335/sqft

Listing description

Welcome to your dream escape at Table Rock Lake, where rustic charm meets modern convenience in a breathtaking lakeside setting. Presenting a stunning 5-bedroom, 3.5-bath lodge on Indian Point, a vibrant lake peninsula teeming with local eateries, outdoor activities, and communal spirit. This property offers the perfect blend of privacy and access to a lively community atmosphere.Step inside to find soaring ceilings that invite natural light to sweep across spacious, fully-furnished interiors. The home features a primary bedroom designed for relaxation and three additional cozy bedrooms perfect for family or guests. The heart of the home, however, might just be the oversized garage transformed into a game room--ready for memories to be made.Outside, indulge in the tranquility of the Ozarks with covered decks ideal for any weather, encapsulating stunning views and fresh air. Not just a feast for the eyes, this home is also an adventurer's playground with walking trails that whisk you directly to the water.For those who love the water, the boat slip lease is transferable, ensuring endless lake activities are just a step away. When not on the water, take advantage of the community amenities including a swimming pool, hot tubs, fire pits, and more.Whether you're looking for a serene retreat or a festive gateway, this home offers both. Minutes away, Branson awaits with top-tier restaurants, shopping, and entertainment. Enjoy the lake life in this unique property that promises not just a house, but a lifestyle.

Financial analysis

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

Monthly cash flow

-$583

Cap rate

5.5%

Cash-on-cash

-4.4%

DSCR

0.86

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$98,287

Stays / year58

Property tax($9,720)

Insurance($3,990)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,140)

Management($19,657)

Maintenance reserve($4,914)

Cleaning($5,256)

Lodging / tourism tax($3,931)

Total operating expenses($54,310)

Net operating income$43,978

Down payment$159,600

Loan amount$638,400

Monthly payment (P&I)$4,247.29

Annual debt service($50,967)

Annual cash flow-$6,990

Break-even occupancy53.2%

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.