← New analysisCompare properties →
ACTIVEcondovia mls

150 W Rockford Drive, Unit E2

Branson, MO, 65616

2 bd2 ba1,183 sqftBuilt 1994

List price

$215,000

IMG_6345
Financial analysis

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

Monthly cash flow

$200

Cap rate

7.5%

Cash-on-cash

5.6%

DSCR

1.17

Est. annual revenue$40,150
Stays / year67
Property tax($1,248)
Insurance($1,075)
Utilities($3,000)
HOA($2,640)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,127
Down payment$43,000
Loan amount$172,000
Monthly payment (P&I)$1,144.32
Annual debt service($13,732)
Annual cash flow$2,395
Break-even occupancy49.5%

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
******** Golf Front View*********Beautiful Holiday Hills condo for full time living or nightly rental use. Condo comes fully furnished. Golf course view off your back deck. HOA includes 4 pools, arcade, tennis court, volleyball and catch and release pond just steps off the back porch. Ground level for pet walking ease.

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.