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

List price

$234,000

$450/sqft

Listing description

Charming Nightly Rental Cabin Near Silver Dollar City & Table Rock LakeDiscover the perfect blend of rustic charm and modern comfort in this fully renovated 1-bedroom, 1-bathroom cabin nestled within the serene Cardinal Hill Cottages community. Situated in the heart of the Ozark Hills, this 520 sq ft retreat offers a tranquil escape just minutes from Branson's top attractions. Prime Location: Only 2.5 miles from Silver Dollar City, with Table Rock Lake and the vibrant 76 Strip nearby, ensuring guests have easy access to entertainment and outdoor adventures. Enjoy access to an in-ground swimming pool, hot tub, and a communal fire pit--perfect for evening gatherings and making s'mores under the stars. This cabin is nightly rental approved, offering a hassle-free income opportunity with all utilities covered in the monthly COA dues. Whether you're seeking a profitable investment or a personal getaway, Cabin 6 delivers on all fronts. Embrace the opportunity to own a piece of Branson's charm.

Financial analysis

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

Monthly cash flow

-$1,212

Cap rate

0.2%

Cash-on-cash

-31.1%

DSCR

0.03

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$22,601

Stays / year58

Property tax($2,735)

Insurance($1,170)

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($22,195)

Net operating income$406

Down payment$46,800

Loan amount$187,200

Monthly payment (P&I)$1,245.45

Annual debt service($14,945)

Annual cash flow-$14,540

Break-even occupancy112.7%

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.