← New analysisCompare properties →
ACTIVEsingle familyvia mls

61 Rolla Hill Road

Galena, MO, 65656

2 bd1 ba1,042 sqftBuilt 1960

Listing courtesy of Real Broker, LLC · (573) 520-3099 · MLS# SOM60327900

List price

$267,777

$257/sqft

Listing description
Complete 2021 studs-out remodel on Table Rock Lake in the Buttermilk Springs community. This property sits on a double lot, providing the footprint for a large shop, boat storage, or a potential guest house. The 2021 renovation was comprehensive, including all new electrical, plumbing, insulation, sheetrock, windows, siding, fascia, soffit, and guttering. The interior features real wood flooring and custom birch cabinets. Mechanical upgrades include a 3-unit mini-split system, new water heater, and water softener. Infrastructure improvements include a new retaining wall and a professional French drain system. Outdoor living features a 560 SF composite deck with lake views and 160 SF of covered space, plus a carport and storage shed. Sold fully furnished and located just minutes from Hideaway Marina for boat slips, ramp, and dining, and 25 minutes from Branson West Walmart. HOA is $300/year and covers water and road maintenance. High-efficiency lake living with significant upgrades and room to expand.
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

-$715

Cap rate

3.2%

Cash-on-cash

-16.0%

DSCR

0.50

Est. annual revenue$14,451
Property tax($2,678)
Insurance($1,071)
Utilities($0)
HOA($300)
Management($1,156)
Maintenance reserve($723)
Total operating expenses($5,928)
Net operating income$8,524
Down payment$53,555
Loan amount$214,222
Monthly payment (P&I)$1,425.22
Annual debt service($17,103)
Annual cash flow-$8,579

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