← New analysisCompare properties →
ACTIVEcondovia mls

5422 State Hwy 265, Unit Cottage 6

Branson, MO, 65616

1 bd1 ba520 sqftBuilt 1991

List price

$234,000

5422 State Hwy 265 Cabin 6
Financial analysis

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

Monthly cash flow

-$378

Cap rate

4.5%

Cash-on-cash

-9.7%

DSCR

0.70

Est. annual revenue$31,116
Stays / year67
Property tax($2,735)
Insurance($1,170)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$10,410
Down payment$46,800
Loan amount$187,200
Monthly payment (P&I)$1,245.45
Annual debt service($14,945)
Annual cash flow-$4,535
Break-even occupancy69.4%

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
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.

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.