ACTIVEcondovia mls

18 Goldfinch Drive, Unit 1

Indian Point, MO, 65616

2 bd2 ba864 sqftBuilt 1994

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60284954

List price

$175,000

$203/sqft

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!

Financial analysis

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

Monthly cash flow

-$436

Cap rate

3.4%

Cash-on-cash

-14.9%

DSCR

0.53

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,908

Stays / year58

Property tax($1,248)

Insurance($875)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,500)

Management($5,782)

Maintenance reserve($1,445)

Cleaning($5,256)

Lodging / tourism tax($1,156)

Total operating expenses($22,962)

Net operating income$5,946

Down payment$35,000

Loan amount$140,000

Monthly payment (P&I)$931.42

Annual debt service($11,177)

Annual cash flow-$5,231

Break-even occupancy64.4%

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.