ACTIVEcondovia mls

110 W Rockford Drive, Unit A6 & A9

Branson, MO, 65616

2 bd2 ba1,271 sqftBuilt 1994

List price

$475,000

Financial analysis

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

Monthly cash flow

-$1,073

Cap rate

3.7%

Cash-on-cash

-13.6%

DSCR

0.58

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,253)

Insurance($2,375)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$17,462

Down payment$95,000

Loan amount$380,000

Monthly payment (P&I)$2,528.15

Annual debt service($30,338)

Annual cash flow-$12,876

Break-even occupancy84.4%

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

Turn-key investment opportunity in the heart of Branson! Units A6 & A9 at 110 W Rockford Dr have both been recently updated and are ready to start generating income from day one. Each unit features custom-built bunk beds, maximizing sleeping capacity and making them highly attractive for short-term rental guests. With a strong track record of 5-star reviews, these properties are already proven performers in the nightly rental market.Located in the sought-after Holiday Hills Resort, guests enjoy access to a wide range of resort-style amenities including an 18-hole golf course, multiple outdoor pools, a clubhouse, fitness center, tennis and basketball courts, playgrounds, and scenic walking areas--all within a gated community just minutes from Branson Landing and downtown attractions. Whether you're looking to expand your portfolio or jump into the STR space, this is a rare chance to own two fully furnished, guest-favorite units in a prime ocation.

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.