← New analysisCompare properties →
ACTIVEcondovia mls

982 Indian Point Road, Unit 319

Branson, MO, 65616

1 bd1 ba288 sqftBuilt 1992

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60336237

List price

$49,500

$172/sqft

Listing description
Fully furnished Branson vacation-rental studio condo at White Wing Lodge on Indian Point Road, minutes from Silver Dollar City and Table Rock Lake. This turnkey 288-square-foot studio efficiency, built in 1992, is approved for nightly rental and works as a personal getaway or short-term rental. A complimentary shuttle to Silver Dollar City runs multiple times a day, and Indian Point Marina on Table Rock Lake is a short drive, with Branson's shows, dining, and Hwy 76 entertainment district close by. The move-in-ready condo is designed for comfort and convenience, so owners or guests can settle in quickly. Rental history and financials are not available for this unit. Low-maintenance ownership in a convenient Indian Point location; vacation rental permitted and sold fully furnished.
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

-$438

Cap rate

-4.2%

Cash-on-cash

-53.1%

DSCR

-0.66

Est. annual revenue$14,016
Stays / year58
Property tax($1,033)
Insurance($248)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($3,348)
Management($2,803)
Maintenance reserve($701)
Cleaning($5,256)
Lodging / tourism tax($561)
Total operating expenses($16,110)
Net operating income-$2,094
Down payment$9,900
Loan amount$39,600
Monthly payment (P&I)$263.46
Annual debt service($3,162)
Annual cash flow-$5,255
Break-even occupancy101.7%

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.

IDX & copyright information