← New analysisCompare properties →
ACTIVEcondovia mls

2529 State Highway 176, Unit B6

Rockaway Beach, MO, 65740

2 bd2 ba1,174 sqftBuilt 1994

List price

$199,900

Collage - 2925 St Hwy 176 B6
Financial analysis

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

Monthly cash flow

$536

Cap rate

9.6%

Cash-on-cash

16.1%

DSCR

1.50

Est. annual revenue$40,150
Stays / year67
Property tax($887)
Insurance($1,000)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,204
Down payment$39,980
Loan amount$159,920
Monthly payment (P&I)$1,063.95
Annual debt service($12,767)
Annual cash flow$6,436
Break-even occupancy40.3%

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
Perched along the premier, trout-filled waters of Lake Taneycomo, this walk-in, two-bedroom, two-bath, fully furnished condo offers the perfect blend of convenience and lakeside charm. This tastefully appointed unit is move-in ready; all you need is your clothes and fishing poles! Step inside to enjoy an inviting open concept floorplan with updated kitchen cabinetry, granite countertops, and stainless-steel appliances. The living area features fresh carpeting and Ashley furniture, providing both comfort and style. The true showstopper is the enclosed sunroom overlooking the sparkling waters of Lake Taneycomo. With floor-to-ceiling windows you'll feel as though you're suspended above the lake, enjoying breathtaking views year-round. The primary suite offers its own access to the sunroom, walk-in closet, and spacious ensuite bathroom with jetted tub. A brand-new HVAC system installed in 2025 adds peace of mind and enhances the value of this well-maintained unit. To complete the package, there's also a boat slip available through a third-party for an additional fee. Residents of Silver Creek Condominiums enjoy fantastic amenities including clubhouse, exercise facility, and outdoor pool. Whether you're searching for a serene vacation getaway or a full-time lakeside residence, this exceptional condo has you covered!

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.