← New analysisCompare properties →
ACTIVEcondovia mls

5424 State Highway 265, Unit 7

Branson, MO, 65616

2 bd1 ba520 sqftBuilt 1991

List price

$269,000

5424 State Hwy 265 Cottage 7 (2)
Financial analysis

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

Monthly cash flow

-$14

Cap rate

6.3%

Cash-on-cash

-0.3%

DSCR

0.99

Est. annual revenue$40,150
Stays / year67
Property tax($2,735)
Insurance($1,345)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,010
Down payment$53,800
Loan amount$215,200
Monthly payment (P&I)$1,431.73
Annual debt service($17,181)
Annual cash flow-$170
Break-even occupancy55.4%

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
Nightly Rental Approved - Fully Furnished Cottage in Cardinal Cottages!Escape to the beauty of the Ozark Hills with this charming 2-bedroom, 1-bath nightly rental-approved cottage, perfectly positioned for both personal enjoyment and income-producing investment potential. Offered fully furnished and , this inviting retreat places you just minutes from Silver Dollar City, Table Rock Lake, and Branson's renowned Hwy 76 Entertainment District. Inside, the cottage features stylish butcher block countertops, durable luxury vinyl plank flooring, and efficient PTAC heating and cooling systems, blending comfort, functionality, and low-maintenance ownership. Located in the heart of Cardinal Cottages Condominium, owners and guests enjoy resort-style amenities including a swimming pool, hot tub, picnic areas, outdoor grilling space, and a fully equipped fire pit perfect for evening gatherings and s'mores under the stars. A popular local breakfast destination sits conveniently just across the street, enhancing guest experience and walkability appeal.Even better, monthly COA dues cover utilities, creating simplified ownership and predictable operating expenses -- ideal for investors seeking a hassle-free nightly rental opportunity in one of Branson's most desirable vacation corridors. Whether you're expanding your STR portfolio or searching for the perfect Ozarks getaway, this cottage delivers location, lifestyle, and income potential.

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.