ACTIVEsingle familyvia mls

135 Elm

Rockaway Beach, MO, 65740

3 bd2 ba1,680 sqftBuilt 2026

List price

$265,000

Financial analysis

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

Monthly cash flow

$799

Cap rate

10.0%

Cash-on-cash

18.1%

DSCR

1.57

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($28)

Insurance($1,325)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,512

Down payment$53,000

Loan amount$212,000

Monthly payment (P&I)$1,410.44

Annual debt service($16,925)

Annual cash flow$9,587

Break-even occupancy37.9%

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

This beautifully designed 2026 new construction home offers 3 bedrooms, 2 full baths, and a spacious, functional layout. The main living area showcases vaulted ceilings for added openness and natural light. The kitchen includes a walk-in pantry for ample storage, and built-in closets enhance organization throughout. Step outside to a covered back porch ideal for entertaining, and enjoy the added bonus of an oversized garage.

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.