← New analysisCompare properties →
ACTIVEcondovia mls

5422 State Hwy 265, Unit Cottage 6

Branson, MO, 65616

1 bd1 ba520 sqftBuilt 1991

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60296300

Call Text

List price

$229,000

6% price cut$244,000

$440/sqft

Listing description
Branson vacation-rental cabin near Silver Dollar City: this fully renovated 1-bedroom, 1-bath cottage in the Cardinal Hill Cottages community offers 520 sq ft of rustic charm updated with modern finishes, and it is nightly rental approved. Located on State Hwy 265 in Branson, MO, the cabin sits about 2.5 miles from Silver Dollar City, with Table Rock Lake and the Hwy 76 strip a short drive away, so guests or owners have quick access to shows, dining, shopping, and outdoor recreation in the Ozark hills. Community amenities include an in-ground swimming pool, hot tub, and a shared fire pit for evenings outdoors. All utilities are covered in the monthly COA dues, which simplifies ownership whether the cabin is used as a short-term rental, a personal Branson getaway, or a mix of both. Compact, updated, and low-maintenance, this cottage combines an established nightly-rental setting with a location in the heart of the Branson attraction corridor. Built 1991, renovated. Utilities included in COA dues.
Financial analysis

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

Monthly cash flow

-$1,183

Cap rate

0.2%

Cash-on-cash

-31.0%

DSCR

0.03

Est. annual revenue$22,601
Stays / year58
Property tax($2,735)
Insurance($1,145)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,320)
Management($4,520)
Maintenance reserve($1,130)
Cleaning($5,256)
Lodging / tourism tax($904)
Total operating expenses($22,170)
Net operating income$431
Down payment$45,800
Loan amount$183,200
Monthly payment (P&I)$1,218.83
Annual debt service($14,626)
Annual cash flow-$14,195
Break-even occupancy111.1%

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.

Call

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