← New analysisCompare properties →
ACTIVEcondovia mls

18 Goldfinch Drive, Unit 1

Indian Point, MO, 65616

2 bd2 ba864 sqftBuilt 1994

List price

$190,000

TABLE ROCK LAKE
Financial analysis

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

Monthly cash flow

$563

Cap rate

9.9%

Cash-on-cash

17.8%

DSCR

1.56

Est. annual revenue$40,150
Stays / year67
Property tax($1,248)
Insurance($950)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,892
Down payment$38,000
Loan amount$152,000
Monthly payment (P&I)$1,011.26
Annual debt service($12,135)
Annual cash flow$6,757
Break-even occupancy39.6%

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
Introducing your next vacation haven or savvy investment opportunity! Nestled on the breathtaking shores of Table Rock Lake, this fully-furnished, vacation rental approved condo is an escape into nature's lap coupled with modern luxuries. Fresh on the market as part of a lively and established lake community, this cozy abode features two inviting bedrooms and two pristine bathrooms, crafted to be your home away from home.Marvel at the ease of living with top-notch amenities right outside your doorstep. Whether you're in the mood for a splash in the outdoor pool, a friendly game at the basketball, tennis, or pickleball courts, or a family outing at the picnic areas and playgrounds, this condo offers it all. Not to mention, the on-site game room and exclusive waterfront access on the lake promise endless fun and relaxation.Situated on the Indian Point peninsula, a stone's throw away from the thrills of Silver Dollar City, this location is unbeatable. The vicinity brims with a variety of dining options, attractions, and the Indian Point Marina, where you can rent a boat, lease a slip, or just enjoy the majestic waterscape. And, when ready to explore more, Branson's myriad attractions are just minutes away.Perfect for those who dream of a leisurely lifestyle with adventure at their fingertips, this property promises a blend of tranquility and entertainment. Make this your secret slice of paradise, or a lucrative venture in a sought-after vacation destination. Either way, you've found a match made in heaven!

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.