ACTIVEsingle familyvia mls

125 Rocking Chair Loop

Branson, MO, 65616

1 bd1 ba784 sqftBuilt 2026

List price

$289,900

Financial analysis

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

Monthly cash flow

-$496

Cap rate

4.3%

Cash-on-cash

-10.3%

DSCR

0.68

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($300)

Insurance($1,450)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,565

Down payment$57,980

Loan amount$231,920

Monthly payment (P&I)$1,542.97

Annual debt service($18,516)

Annual cash flow-$5,950

Break-even occupancy73.9%

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

Trophy Run is a lakefront community on Lake Taneycomo, world renowned for the monster rainbow and brown trout that swim just minutes outside your door.The award winning Johnny Morris golf courses are just a few minutes down the road.Table Rock Lake, and the Branson strip are also just minutes away.This cabin overlooks a meandering stream out back, with the Ozark mountains rising in the background.

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.