ACTIVEcondovia mls

24 Village Trail, Unit 6

Branson, MO, 65616

2 bd2 ba1,190 sqftBuilt 2007

Listing courtesy of ReeceNichols -Kimberling City · (417) 272-5253 · MLS# SOM60327236

List price

$424,000

$356/sqft

Listing description

LAKE VIEW Walk-In Condominium located in the prestigious Village at Indian Point!! 2 Bedrooms and 2 Full Bathrooms!! Cozy wood burning Fireplace!! Primary Suite is spacious and has an On-Suite with a Walk-In Shower!! Rustic Lodge feel through out, and it comes fully furnished!! Nightly Rental Approved!! Excellent Lake Views off the Deck!! Access to Deck from Primary Suite and Living room to enjoy the Amazing Table Rock Lake Views!! Right next door is an additional Unit For Sale that's identical if you need more space and it is connected by the outside Deck!! Both are priced at $425,000 each!! On-Site Amenities include Indoor and Outdoor Pools, Fitness Room, Game Room Jacuzzi, Fire Pit, Clubhouse, and Sauna. A MUST SEE FOR LAKE LOVER'S!!

Financial analysis

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

Monthly cash flow

-$1,853

Cap rate

1.1%

Cash-on-cash

-26.2%

DSCR

0.18

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,339

Stays / year58

Property tax($4,240)

Insurance($2,120)

Utilities($2,400)

Electricity($120)

Waterin HOA dues

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,520)

Management($6,868)

Maintenance reserve($1,717)

Cleaning($5,256)

Lodging / tourism tax($1,374)

Total operating expenses($29,494)

Net operating income$4,845

Down payment$84,800

Loan amount$339,200

Monthly payment (P&I)$2,256.71

Annual debt service($27,080)

Annual cash flow-$22,236

Break-even occupancy103.8%

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.