← New analysisCompare properties →
ACTIVEcondovia mls

2529 State Highway 176, Unit B2

Rockaway Beach, MO, 65740

2 bd2 ba1,129 sqftBuilt 1994

List price

$168,000

Image155
Financial analysis

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

Monthly cash flow

$454

Cap rate

9.6%

Cash-on-cash

16.2%

DSCR

1.51

Est. annual revenue$40,150
Stays / year67
Property tax($887)
Insurance($840)
Utilities($3,000)
HOA($3,180)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,183
Down payment$33,600
Loan amount$134,400
Monthly payment (P&I)$894.17
Annual debt service($10,730)
Annual cash flow$5,453
Break-even occupancy42.5%

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
Lakefront Living in Rockaway Beach! Discover lakeside comfort in this beautifully furnished 2 bedroom, 2 bath condo overlooking the shores of Lake Taneycomo. Enjoy stunning water views year-round from your private 3 season sunroom, perfect for morning coffee or relaxing evenings. Step inside to find tasteful decor, brand new appliances, a new garbage disposal, and a new water heater, along with inviting open living and dining spaces. Both bedrooms provide cozy retreats, while the outdoor barbecue grill makes entertaining a breeze. This well maintained community features a clubhouse and swimming pool for residents to enjoy. Boat slips may be available, and Romano Marina also offers yearly boat slip rentals. You're just a 20 minute drive or quick boat ride to Branson Landing. Whether you're looking for a full-time residence, vacation getaway, or investment opportunity, this condo offers convenience, charm, and unbeatable lakefront views. Sellers are including a home warranty for added peace of mind.

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.