← New analysisCompare properties →
ACTIVEothervia mls

178 Collins Road

Rockaway Beach, MO, 65740

1 bd1 ba644 sqftBuilt 2004

List price

$165,000

24-web-or-mls-HWJ06784
Financial analysis

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

Monthly cash flow

$220

Cap rate

8.0%

Cash-on-cash

8.0%

DSCR

1.25

Est. annual revenue$31,116
Stays / year67
Property tax($316)
Insurance($825)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$13,174
Down payment$33,000
Loan amount$132,000
Monthly payment (P&I)$878.20
Annual debt service($10,538)
Annual cash flow$2,635
Break-even occupancy46.6%

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
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.

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.