ACTIVEcondovia mls

110 West Rockford Drive, Unit A-10

Branson, MO, 65616

2 bd2 ba1,190 sqftBuilt 1994

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60326405

List price

$227,900

$192/sqft

Financial analysis

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

Monthly cash flow

$62

Cap rate

6.7%

Cash-on-cash

1.6%

DSCR

1.05

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,150

Stays / year67

Property tax($702)

Insurance($1,140)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,640)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Lodging / tourism tax($1,606)

Net operating income$15,303

Down payment$45,580

Loan amount$182,320

Monthly payment (P&I)$1,212.98

Annual debt service($14,556)

Annual cash flow$747

Break-even occupancy53.2%

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.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description

Penthouse prize! This stylish condo inside Holiday Hills Golf Resort offers comfort and gorgeous views inside one of Branson's favorite gated communities. The open layout features an updated kitchen, modern finishes, and all furnishings included. Step outside onto the balcony, and morning coffee comes with a front-row seat to the course! Whether used as a vacation getaway, a full-time residence, or a short-term rental investment, this condo is well-suited for flexibility. Holiday Hills offers resort-style amenities, including an 18-hole golf course, multiple swimming pools, tennis courts, fitness center, clubhouse, game lounge, and gated security. Just minutes from Branson Landing, Lake Taneycomo, dining, shopping, and entertainment, this is the kind of place guests seek out, and owners don't want to leave. With penthouse privacy and a fairway view, this prize is well above par! Schedule your private 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.

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.