ACTIVEcondovia mls

164 Dogwood Park Trail, Unit 1212

Indian Point, MO, 65616

4 bd2 ba1,495 sqftBuilt 2004

List price

$429,900

Financial analysis

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

Monthly cash flow

$302

Cap rate

7.2%

Cash-on-cash

4.2%

DSCR

1.13

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($1,409)

Insurance($2,150)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$31,082

Down payment$85,980

Loan amount$343,920

Monthly payment (P&I)$2,288.11

Annual debt service($27,457)

Annual cash flow$3,625

Break-even occupancy49.7%

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

Lake view! Boat slip available! Turnkey! Resort-style perks! This 4-bedroom (3 bed plus loft), 2-bath condo on Indian Point offers 1,495 SqFt of fully furnished, vacation-ready living with unbeatable flexibility and income opportunity. Perfect as a lake home with the ability to offer as a short term rental for income! Beautiful wood-accented vaulted ceilings, a fun loft area, two decks with awesome lake views, and a dedicated laundry room with washer and dryer make it feel like home from the moment you walk in. Relax by the fireplace after a day on the lake or take in the view from either deck. This well-maintained unit comes with access to resort amenities - resort boat slip rental options, fire pits, BBQ and picnic areas, lounging spaces, two pools, hot tubs, hiking trails, basketball court, fishing, and kayaks. Plus, a VERY RARE private boat slip available for purchase right around the corner! With its ideal setup for lake home fun and for nightly rentals in a top-tier location, this is a smart investment in a high-demand destination. Don't miss your shot--schedule your showing today before it's gone!

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.