ACTIVEmulti familyvia mls

111 Kansas Avenue

Rockaway Beach, MO, 65740

5 bd5 ba2,208 sqftBuilt 1947

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60334111

List price

$360,000

$163/sqft

Listing description

Whether you're looking for a personal retreat, a long-term rental opportunity, or an established short-term rental property, Rockaway Rentals offers plenty of possibilities. Here's your opportunity to own a Superhost-rated Airbnb property just minutes from Branson, Missouri, and close to the fishing and recreation of beautiful Lake Taneycomo. Welcome to Rockaway Rentals in Rockaway Beach, MO -- a unique, turnkey property featuring: A charming main house Four individual cabins Four full-hookup RV sites An in-ground swimming pool A local property manager ready to help maintain the welcoming atmosphere guests loveThe current owners have done a fabulous job renovating the property while preserving its historic charm and character. The result is a distinctive vacation-rental destination with multiple lodging options and plenty of room for guests to relax and enjoy the area. Located just a short distance from the banks of Lake Taneycomo, guests can enjoy some of the area's renowned fishing, while being only minutes from everything Branson has to offer. And when it's time for coffee or a bite to eat, La Pizza Cellar and White River Coffee House are just around the corner. Be sure to take a closer look at each beautifully maintained cabin -- their charm and guest reviews speak for themselves! Come take a look and discover the charm of Rockaway Beach, Missouri!

This cap rate sits well above the local range — which usually means the modeled rent is optimistic for the price, common on very cheap or distressed listings where our default rate/occupancy don't fit. Verify the actual revenue before relying on these numbers.

Financial analysis

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

Monthly cash flow

$2,554

Cap rate

14.9%

Cash-on-cash

42.6%

DSCR

2.33

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$94,783

Stays / year58

Property tax($3,600)

Insurance($1,800)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($0)

Management($18,957)

Maintenance reserve($4,739)

Cleaning($5,256)

Lodging / tourism tax($3,791)

Total operating expenses($41,143)

Net operating income$53,640

Down payment$72,000

Loan amount$288,000

Monthly payment (P&I)$1,916.07

Annual debt service($22,993)

Annual cash flow$30,647

Break-even occupancy24.3%

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.