← New analysisCompare properties →
ACTIVEmanufacturedvia mls

178 Collins Road

Rockaway Beach, MO, 65740

1 bd1 ba644 sqftBuilt 2004

Listing courtesy of Mayhew Realty Group LLC · (417) 319-6955 · MLS# SOM60320994

List price

$165,000

$256/sqft

Listing description
Meticulously maintained TRUE Lakefront retreat on beautiful Lake Taneycomo--where the phrase ''lakefront'' actually means something. Step out onto your back deck and fish right from home, or take the gentle, easy walk to your private dock (included!) and enjoy some of the best trout and bass fishing the Midwest has to offer. This is a rare opportunity to own an affordable slice of waterfront paradise with unbeatable access to the water and breathtaking, crystal-clear views. This 1 bedroom, 1 bath home is spotless--truly ''spick and span'' clean--and has been lovingly cared for inside and out. Featuring central heat and air, this home is move in ready. Just pack your bag and start enjoying lake life immediately. Recent upgrades provide peace of mind and added value, including new roof shingles (May 2023), a brand-new dock (2023), new vinyl plank flooring and trim throughout, updated PEX plumbing, newer electric hot water heater, new refrigerator, dishwasher, garbage disposal, and even a generator. The owner has also reinforced and redone the underside of the deck and added an additional parking space--details that truly set this property apart. The back deck is a standout feature, offering a shaded, peaceful setting overlooking the water where you can relax, entertain, or simply take in the serene surroundings. The water clarity here is incredible--you can literally see the bottom.Located just 10 minutes to Highway 65, this property offers both privacy and convenience. You're also within easy reach of Table Rock Lake and Bull Shoals Lake, giving you multiple recreation options. The home is connected to public sewer with grinder pump and city water, adding to its ease of ownership. Whether you're searching for a full-time residence, a weekend getaway, or an affordable retirement option, this property checks all the boxes. Furniture package available for extra money.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$648

Cap rate

1.7%

Cash-on-cash

-23.6%

DSCR

0.26

Est. annual revenue$5,829
Property tax($1,650)
Insurance($660)
Utilities($0)
HOA($0)
Management($466)
Maintenance reserve($291)
Total operating expenses($3,068)
Net operating income$2,761
Down payment$33,000
Loan amount$132,000
Monthly payment (P&I)$878.20
Annual debt service($10,538)
Annual cash flow-$7,777

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.

IDX & copyright information