← New analysisCompare properties →
ACTIVEcondovia mls

14 Treehouse Lane, Unit 15

Branson, MO, 65616

2 bd2 ba1,555 sqftBuilt 2012

Listing courtesy of Nancy J. Trapp · (417) 616-4420 · MLS# SOM60330387

List price

$435,000

$280/sqft

Listing description
TABLE ROCK LAKE VIEW for MILES! BOAT SLIP lease included and a garage parking space. Located just down the street from Silver Dollar City and high on the hill overlooking Table Rock Lake at Treehouse on the Lake is this large, luxury 2 bedroom 2 bath Condominium property ready for you and your family to enjoy. Use as your vacation home, your permanent residence, or even as an overnight rental investment.Upscale finishes with Granite counters throughout, wood floors, 9 foot ceilings, oversized kitchen, tiled bathroom floors, garden tub, glass showers, crown molding, are just a few features.The concrete and steel built building features an oversized elevator, the indoor hot tub, exercise pool, and workout area. The sellers are including a parking space in the private enclosed garage in the building in addition to the condo being partially furnished as a part of your purchase.ALSO, sellers will transfer their lease on the boat slip located just below the condo on the property!!(Sellers currently moving so not available to view until Aug. 11 and more pictures to come.)
Financial analysis

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

Monthly cash flow

-$1,843

Cap rate

1.3%

Cash-on-cash

-25.4%

DSCR

0.20

Est. annual revenue$33,288
Stays / year58
Property tax($2,493)
Insurance($2,175)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($5,880)
Management($6,658)
Maintenance reserve($1,664)
Cleaning($5,256)
Lodging / tourism tax($1,332)
Total operating expenses($27,617)
Net operating income$5,671
Down payment$87,000
Loan amount$348,000
Monthly payment (P&I)$2,315.25
Annual debt service($27,783)
Annual cash flow-$22,112
Break-even occupancy105.8%

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.

IDX & copyright information