← New analysisCompare properties →
ACTIVEcondovia mls

2529 State Highway 176, Unit C2

Rockaway Beach, MO, 65740

2 bd2 ba1,183 sqftBuilt 1996

List price

$189,900

HF7A9722
Financial analysis

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

Monthly cash flow

$594

Cap rate

10.1%

Cash-on-cash

18.8%

DSCR

1.59

Est. annual revenue$40,150
Stays / year67
Property tax($886)
Insurance($950)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,254
Down payment$37,980
Loan amount$151,920
Monthly payment (P&I)$1,010.73
Annual debt service($12,129)
Annual cash flow$7,126
Break-even occupancy38.7%

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
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.

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.