ACTIVEcondovia mls

5424 State Highway 265, Unit 7

Branson, MO, 65616

2 bd1 ba520 sqftBuilt 1991

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60316201

List price

$269,000

$517/sqft

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.

Financial analysis

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

Monthly cash flow

-$1,029

Cap rate

1.8%

Cash-on-cash

-23.0%

DSCR

0.28

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,908

Stays / year58

Property tax($2,735)

Insurance($1,345)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($4,200)

Management($5,782)

Maintenance reserve($1,445)

Cleaning($5,256)

Lodging / tourism tax($1,156)

Total operating expenses($24,079)

Net operating income$4,829

Down payment$53,800

Loan amount$215,200

Monthly payment (P&I)$1,431.73

Annual debt service($17,181)

Annual cash flow-$12,352

Break-even occupancy86.8%

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.