← New analysisCompare properties →
ACTIVEcondovia mls

119 Grand Mountain Avenue

Branson, MO, 65616

2 bd2 ba1,110 sqftBuilt 2006

List price

$295,000

Living Room
Financial analysis

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

Monthly cash flow

-$71

Cap rate

6.1%

Cash-on-cash

-1.4%

DSCR

0.95

Est. annual revenue$40,150
Stays / year67
Property tax($1,625)
Insurance($1,475)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,990
Down payment$59,000
Loan amount$236,000
Monthly payment (P&I)$1,570.11
Annual debt service($18,841)
Annual cash flow-$851
Break-even occupancy56.9%

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
Nestled in the heart of the stunning Ozarks, this turn key cabin offers the unique blend of rustic charm and modern convenience. Tucked away on a hillside in the middle of town, it is just minutes away from all the attractions Branson offers. Relax and unwind while being surrounded by the beauty of nature in this single level 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 nightly rentals, making it a great addition to any investors portfolio. This comfy cabin is perfect for family vacations, full time living or as a nightly rental investment.

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.