← New analysisCompare properties →
ACTIVEcondovia mls

7820 Cozy Cove Road, Unit 4-20

Branson, MO, 65616

2 bd2 ba1,274 sqftBuilt 1993

List price

$229,900

7820 Cozy Cove Road, Unit 20
Financial analysis

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

Monthly cash flow

$351

Cap rate

8.2%

Cash-on-cash

9.2%

DSCR

1.29

Est. annual revenue$40,150
Stays / year67
Property tax($1,049)
Insurance($1,150)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,891
Down payment$45,980
Loan amount$183,920
Monthly payment (P&I)$1,223.62
Annual debt service($14,683)
Annual cash flow$4,208
Break-even occupancy45.4%

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
Creekside comfort! This walk-in condo at Cozy Cove offers easy access, a creekside setting, and the rare bonus of a private garage. Inside, you'll find an open floor plan with a host of upgrades, including stainless steel appliances, wood flooring, and sleek granite countertops. Step onto the private deck overlooking the water, all within a gated community designed for a well-kept environment. Cozy Cove is a wonderful location offering an abundance of amenities, including a swimming pool, fitness room, clubhouse, fishing dock, park, and scenic walking trails. Located just minutes from downtown Branson Landing and Lake Taneycomo, this walk-in condo with a garage offers a great balance of convenience and security. Schedule your showing today.

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.