ACTIVEcondovia mls

982 Indian Point Road, Unit 110

Indian Point, MO, 65616

1 bd1 ba288 sqftBuilt 2024

Listing courtesy of PB Realty · (417) 544-0528 · MLS# SOM60322928

List price

$76,000

7% price cut$81,500

$264/sqft

Listing description

Welcome to your fully remodeled getaway in the heart of Indian Point! This adorable walk-in condo at 982 Indian Point Rd Unit 110 is being sold fully furnished and completely turnkey, making it the perfect vacation home, nightly rental investment, or personal escape. The design and decor give this unit such a cozy, stylish feel the second you walk in! Every space was thoughtfully updated and made to feel inviting.Located just minutes from Silver Dollar City, owners and guests will love the convenience of the lodge's free shuttle transportation straight to the park. Enjoy relaxing by the outdoor pool after a day of fun, while being tucked away in one of the most sought after areas near the lake and attractions. Whether you're looking for an income-producing property or your own weekend retreat, this one checks all the boxes!

This is a studio/efficiency-sized unit, where our nightly-rate estimate is rough — verify the actual revenue before relying on the cap rate.

Financial analysis

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

Monthly cash flow

-$457

Cap rate

-0.8%

Cash-on-cash

-36.1%

DSCR

-0.13

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$14,016

Stays / year58

Property tax($402)

Insurance($380)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($2,388)

Management($2,803)

Maintenance reserve($701)

Cleaning($5,256)

Lodging / tourism tax($561)

Total operating expenses($14,651)

Net operating income-$635

Down payment$15,200

Loan amount$60,800

Monthly payment (P&I)$404.50

Annual debt service($4,854)

Annual cash flow-$5,489

Break-even occupancy104.1%

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.