← New analysisCompare properties →
ACTIVEcondovia mls

280 Indian Summer Lane, Unit 732

Branson, MO, 65616

6 bd6 ba2,838 sqftBuilt 2023

List price

$865,000

280 Indian Summer Lane
Financial analysis

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

Monthly cash flow

-$1,507

Cap rate

4.3%

Cash-on-cash

-10.4%

DSCR

0.67

Est. annual revenue$76,285
Stays / year67
Property tax($6,705)
Insurance($4,325)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$37,161
Down payment$173,000
Loan amount$692,000
Monthly payment (P&I)$4,603.89
Annual debt service($55,247)
Annual cash flow-$18,086
Break-even occupancy74.4%

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 FRONT! SHORT TERM RENTAL! AMAZING VIEW! Perfect for your lake home getaway, investment property, or a combination of both! Turn-key, top income-producing, and packed with guest appeal--this 6 bed, 6 bath lodge in Summer Bay is a standout nightly rental opportunity on Table Rock Lake and SO CLOSE to Branson attractions. That combination make this a unicorn! Built in 2023 with great finishes and beautiful styling. This two-level lodge features an open-concept main floor with soaring ceilings, warm wood finishes, and a spacious kitchen with a massive island and seating for a crowd. The upper level offers a stylish loft setup with two bedrooms and two full bathrooms, while the main level provides multiple gathering spaces and en-suite baths for added privacy. TOP TIER AMENITIES! Positioned directly across from the outdoor pool and steps from the pickleball court, the location couldn't be better for guest enjoyment. Resort amenities include indoor and outdoor pools with hot tubs, walking trails, a playground, and private lake access. To top it off, the lodge next door is also available from the same owner--an ideal setup for investors looking to expand with side-by-side properties. High-performing, low-maintenance, and ready to go--schedule your showing today before both are 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.