← New analysisCompare properties →
ACTIVEcondovia mls

24 Village Trail, Unit 10-3

Branson, MO, 65616

2 bd2 ba935 sqftBuilt 1998

List price

$214,900

10-3 MLS Image (1)
Financial analysis

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

Monthly cash flow

$468

Cap rate

9.0%

Cash-on-cash

13.1%

DSCR

1.41

Est. annual revenue$40,150
Stays / year67
Property tax($675)
Insurance($1,075)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,341
Down payment$42,980
Loan amount$171,920
Monthly payment (P&I)$1,143.79
Annual debt service($13,725)
Annual cash flow$5,616
Break-even occupancy42.2%

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
Such a RARE opportunity! Owner is motivated! You haven't been able to buy here for this price in five years. The Village At Indian Point is a quiet, maintenance-free resort tucked away in the woods, known for its serene lake views of Table Rock and awesome amenities. Only 2 miles from Silver Dollar City and minutes from Branson, this 2 bed / 2 bath, 935 sqft condo is fully furnished and move-in ready. It has charm and is extremely well taken care of. It is priced so well because the owner is ready to sell and the unit has plenty of potential to add your personal touches and updates. Or don't do a thing because is great just the way it is. Located in Building 10 Unit 03, unit is patio-level (walk-in) with no stairs for those who want easy resort living. Enjoy the peaceful private back deck where you can grill and relax. The unit has plenty of natural light with access to the deck from the living and master bedroom. Take a relaxing bath in the jacuzzi tub. Plus, the high-efficiency water heater is new (replaced in Nov. 2025).For anyone wanting a maintenance free vacation or full-time home, or a STR property, this is it! The dues cover practically everything except your electric bill for only $405.27 per month (water, sewer, trash, cable, wi-fi, firewood, pest control, snow removal, groundskeeping, amenities, COA insurance). And the real estate taxes are extremely cheap - only $674 in 2025 - yes, you read that right!Unit is just steps away from the resort amenities (boat and fishing dock, indoor and outdoor pools, hot tub, fitness room and clubhouse). Drive 1 minute down the road to The Cottage convenience store for groceries, rent a boat from Indian Point Marina or grab a bite to eat across the street with plenty of dining options. Don't miss out on this amazing opportunity to own a condo at Trip Advisors #1 resort in Branson for this incredible price.

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.