← New analysisCompare properties →
ACTIVEcondovia mls

192 W Rockford Drive, Unit 4

Branson, MO, 65616

2 bd2 ba1,232 sqftBuilt 1995

List price

$235,000

192 Rockford 4 living room patio
Financial analysis

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

Monthly cash flow

$353

Cap rate

8.2%

Cash-on-cash

9.0%

DSCR

1.28

Est. annual revenue$40,150
Stays / year67
Property tax($674)
Insurance($1,175)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,241
Down payment$47,000
Loan amount$188,000
Monthly payment (P&I)$1,250.77
Annual debt service($15,009)
Annual cash flow$4,231
Break-even occupancy45.3%

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
Beautiful WALK IN! and DRIVE UP TO THE BACK PATIO ON YOUR GOLF CART! Great golf course view! New tiled shower! Income producing nightly rental! However, you are allowed to live there if you choose. Very well maintained condo on resort property with gated entrance. Only a few minutes to Branson Landing, lakes, and the 76 strip!

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.