ACTIVEcondovia mls

119 Grand Mountain Avenue

Branson, MO, 65616

2 bd2 ba1,110 sqftBuilt 2006

Listing courtesy of Sherrell Realty & Assoc., LLC · (417) 699-9100 · MLS# SOM60301224

List price

$289,000

2% price cut$295,000

$260/sqft

Listing description

Tucked away on a hillside in the middle of town, this charming turn key cabin sits on a Level lot with Flat, front door parking! Relax and unwind while being surrounded by the beauty of the Ozarks in this Single level, 2 bedroom cabin, where rustic wooden beams and earthy tones put you in vacation mode. With its comfort and ease of access, this resort has remained a favorite among tourists over the years. Thanks to its picturesque setting and unbeatable location, this gem has enjoyed consistent rentals, with many return guests. This comfy cabin is perfect for family vacations, full time living or as a nightly rental. New roof in March, 2026.

Financial analysis

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

Monthly cash flow

-$1,116

Cap rate

1.8%

Cash-on-cash

-23.2%

DSCR

0.27

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($1,625)

Insurance($1,445)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,936)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($23,142)

Net operating income$5,065

Down payment$57,800

Loan amount$231,200

Monthly payment (P&I)$1,538.18

Annual debt service($18,458)

Annual cash flow-$13,393

Break-even occupancy91.5%

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.