ACTIVEcondovia mls

2529 State Highway 176, Unit C2

Rockaway Beach, MO, 65740

2 bd2 ba1,183 sqftBuilt 1996

Listing courtesy of Living The Dream, Inc. · (855) 289-3478 · MLS# SOM60324044

List price

$189,900

$161/sqft

Listing description

Tucked along the peaceful shores of Lake Taneycomo, this beautifully furnished 2-bedroom, 2-bath condo offers the kind of lake life people dream about. Wake each morning to calm waters just beyond your patio, sip coffee while watching the sunrise reflect across the lake, and end your evenings with the quiet sounds of nature surrounding you.Perfectly positioned just minutes from both Branson and Forsyth, this retreat gives you the best of both worlds -- peaceful waterfront living with easy access to shopping, dining, entertainment, and outdoor adventure.Inside, the condo comes fully furnished and move-in ready, designed for comfort whether you're enjoying a weekend getaway, or full-time residence. The spacious living area flows effortlessly to a private back patio overlooking the lake, creating the perfect place to unwind after a day on the water.For fishing enthusiasts, world-class trout fishing on Lake Taneycomo is literally steps away, and your included boat slip sits just feet from the condo, making early morning lake outings effortless. Residents also enjoy access to community amenities including a swimming pool and fitness center, adding resort-style convenience to everyday living.Whether you're searching for a tranquil escape, or a place to create lifelong memories, this waterfront condo delivers the lifestyle you've been waiting for.

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

-$365

Cap rate

4.1%

Cash-on-cash

-11.5%

DSCR

0.64

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,451

Property tax($886)

Insurance($760)

Utilities($0)

HOA($3,180)

Management($1,156)

Maintenance reserve($723)

Total operating expenses($6,704)

Net operating income$7,747

Down payment$37,980

Loan amount$151,920

Monthly payment (P&I)$1,010.73

Annual debt service($12,129)

Annual cash flow-$4,382

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.