ACTIVEsingle familyvia mls

130 Lillian Road

Rockaway Beach, MO, 65740

1 bd1 ba416 sqftBuilt 2024

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60328871

List price

$149,500

$359/sqft

Listing description

Welcome to your own peaceful retreat! Built in 2024, this beautifully maintained tiny home offers the perfect blend of modern comfort, simplicity, and room to enjoy the outdoors. With 30 Amp service and full RV hook up, you just can't find a better deal. Whether you're searching for a full-time residence, weekend getaway, or investment opportunity, this move-in-ready property is sure to impress. Situated on a spacious lot plus an additional included lot, you'll have plenty of room to expand, create outdoor entertaining spaces, garden, or simply enjoy the privacy and open green space surrounding you. Mature trees provide a picturesque backdrop, creating a tranquil setting that's perfect for relaxing after a long day. Inside, you'll find a bright and inviting open-concept layout with thoughtful design, maximizing every square foot of living space. The home has been exceptionally well cared for and is ready for its next owner to move right in. If you've been dreaming of affordable, low-maintenance living without sacrificing outdoor space, this charming property checks all the boxes. Don't miss your chance to own this like-new tiny home with extra land and endless potential!

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

-$465

Cap rate

2.6%

Cash-on-cash

-18.7%

DSCR

0.42

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$6,966

Property tax($1,495)

Insurance($598)

Utilities($0)

HOA($0)

Management($557)

Maintenance reserve($348)

Total operating expenses($2,999)

Net operating income$3,968

Down payment$29,900

Loan amount$119,600

Monthly payment (P&I)$795.70

Annual debt service($9,548)

Annual cash flow-$5,581

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.