← New analysisCompare properties →
ACTIVEsingle familyvia mls

410 Tablerock Circle

Branson, MO, 65616

1 bd1 ba486 sqftBuilt 1988

List price

$385,000

410-Tablerock-Cir-Lakefront-Retreat
Financial analysis

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

Monthly cash flow

-$1,073

Cap rate

3.0%

Cash-on-cash

-16.7%

DSCR

0.48

Est. annual revenue$31,116
Stays / year67
Property tax($670)
Insurance($1,925)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$11,720
Down payment$77,000
Loan amount$308,000
Monthly payment (P&I)$2,049.13
Annual debt service($24,590)
Annual cash flow-$12,870
Break-even occupancy95.9%

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
Tucked along the sparkling shores of Table Rock Lake just around the corner from beloved Indian Point Marina, this rare waterfront retreat invites you to slow down, breathe deep, & reconnect w/ nature. Imagine cool lake breezes drifting through the trees, the gentle soundtrack of waves meeting the shoreline, abundant wildlife all around, & peaceful mornings sipping coffee lakefront in the heart of the rolling Ozark hills. Cute as a bee's knees & ready to kick off lake season ASAP, this charming one bedroom, one bath shop apartment offers easy living w/ open concept living to kitchen & dining accented by light oak LVP flooring, convenient bar seating for breakfast or entertaining, beautiful backsplash, butcher block & wood countertops for that cozy Ozarkian vibe, plus ample storage tucked into the kitchen island. Spacious bedroom offers loads of natural light, 3/4 bath, & easy access to the back side of the property w/ neighboring lake views peeking through the trees. Bonus! The attached 2 car garage/workshop space is ideal for lake toys, gardening gear, hobbies, storage, or future tinkering projects. And the possibilities don't stop there! Already on site is the beginning framework & steel beams of what was intended to become a second modern waterfront oasis, giving Buyers the rare opportunity to design & finish the next chapter exactly to their taste & vision, contingent upon zoning/building permit approval Indian Point/subdivision/county.. Spend your days strolling the shoreline, chasing sunsets by boat, fishing quiet coves, or cruising by water to popular boat up restaurants & marinas nearby. By land, enjoy quick access to Silver Dollar City, local spas, boutiques, eateries, & approx. 20 min. to Branson for endless shopping, world class dining, live entertainment, golf, & more adventure exploring beautiful Mark Twain National Forest. Lake life, fresh air, & endless possibilities await @ 410 Table Rock Circle. Manufactured home on property warrants no value.

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.