← New analysisCompare properties →
ACTIVEcondovia mls

168 Jax Trail, Unit 49

Indian Point, MO, 65616

5 bd4 ba2,383 sqftBuilt 2022

List price

$798,000

TABLE ROCK LAKE LODGE
Financial analysis

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

Monthly cash flow

-$1,939

Cap rate

3.5%

Cash-on-cash

-14.6%

DSCR

0.54

Est. annual revenue$67,251
Stays / year67
Property tax($9,720)
Insurance($3,990)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$27,706
Down payment$159,600
Loan amount$638,400
Monthly payment (P&I)$4,247.29
Annual debt service($50,967)
Annual cash flow-$23,262
Break-even occupancy83.8%

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
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.

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.