ACTIVEcondovia mls

6 Treehouse Lane, Unit 1

Branson, MO, 65616

3 bd3 ba1,352 sqftBuilt 1990

List price

$395,000

Financial analysis

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

Monthly cash flow

-$9

Cap rate

6.4%

Cash-on-cash

-0.1%

DSCR

1.00

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($765)

Insurance($1,975)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,125

Down payment$79,000

Loan amount$316,000

Monthly payment (P&I)$2,102.36

Annual debt service($25,228)

Annual cash flow-$103

Break-even occupancy55.2%

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

This rare 3-bed, 3-bath, 2-level Treehouse Condo on Table Rock Lake is fully updated, furnished, and set up for year-round fun--or easy vacation rental income. Step inside this completely remodeled Cape Cod-inspired retreat (fresh updates throughout!), where coastal elegance meets lake life! Steps from the pool and clubhouse, yet tucked away for privacy. Take in the panoramic lake views from the upper deck and enjoy more outdoor space on the private lower deck off the lower-level bedroom. FULLY FURNISHED, Minutes to Branson shows, Silver Dollar City, and lake trails. TRANSER THE EXISTING BOAT SLIP LEASE and you're docked and ready for summer! Located right behind the Treehouse Condos! Bring your boat, pack light--your Table Rock Lake escape starts now.

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.