← New analysisCompare properties →
ACTIVEcondovia mls

982 Indian Point Road, Unit Block Of 10

Branson, MO, 65616

10 bd10 ba2,870 sqftBuilt 1992

List price

$449,500

982 Indian Point
Financial analysis

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

Monthly cash flow

$3,138

Cap rate

14.8%

Cash-on-cash

41.9%

DSCR

2.31

Est. annual revenue$112,420
Stays / year67
Property tax($6,682)
Insurance($2,248)
Utilities($3,000)
HOA($0)
Management($22,484)
Maintenance reserve($5,621)
Cleaning($6,023)
Net operating income$66,363
Down payment$89,900
Loan amount$359,600
Monthly payment (P&I)$2,392.43
Annual debt service($28,709)
Annual cash flow$37,654
Break-even occupancy28.5%

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
Amazing Opportunity!! To Own a Block of 10 Units of your choosing. Turn-key, Fully Furnished, and Nightly Rental Approved. White Wing Lodge Condos, conveniently located just minutes from Silver Dollar City with complimentary shuttle service and close to Indian Point Marina. Experience the best of Branson with easy access to dining, entertainment, and outdoor activities for the whole family. These condos are move in ready and offer a great opportunity as a personal vacation retreat or as a short term rental when not in use. Although rental history and financials are not available, the location and layout present strong potential for income and enjoyment.

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.