← New analysisCompare properties →
ACTIVEcondovia mls

2529 State Highway 176, Unit B6

Rockaway Beach, MO, 65740

2 bd2 ba1,174 sqftBuilt 1994

Listing courtesy of Sherrell Realty & Assoc., LLC · (417) 699-9100 · MLS# SOM60316659

List price

$199,900

$170/sqft

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!
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$420

Cap rate

3.9%

Cash-on-cash

-12.6%

DSCR

0.61

Est. annual revenue$14,451
Property tax($887)
Insurance($800)
Utilities($0)
HOA($3,156)
Management($1,156)
Maintenance reserve($723)
Total operating expenses($6,721)
Net operating income$7,730
Down payment$39,980
Loan amount$159,920
Monthly payment (P&I)$1,063.95
Annual debt service($12,767)
Annual cash flow-$5,037

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