ACTIVEsingle familyvia mls

143 Rock Candy Lane

Branson, MO, 65616

0 bd0 ba701 sqftBuilt 2007

List price

$189,900

$271/sqft

Financial analysis

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

Monthly cash flow

-$148

Cap rate

5.5%

Cash-on-cash

-4.7%

DSCR

0.85

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$35,131

Stays / year67

Property tax($1,712)

Insurance($950)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($2,904)

Management($7,026)

Maintenance reserve($1,757)

Cleaning($6,023)

Lodging / tourism tax($1,405)

Net operating income$10,355

Down payment$37,980

Loan amount$151,920

Monthly payment (P&I)$1,010.73

Annual debt service($12,129)

Annual cash flow-$1,774

Break-even occupancy60.2%

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

Location Location Location - A Great Location for a vacation Rental in the heart of Branson, Missouri.This investment has a great rental history. Check it out. You can use it for a vacation rental property or use it for your own vacation spot in Branson. Located on one block off the famous highway 76 Strip and all of the shows, activities, and restaurants. The relaxing front deck and the inviting covered back deck make this a perfect choice for a vacation rental and a perfect rental for your customers. The great room design keeps the rental open and airy. The wood ceiling and cabin details set the mood for the vacation in the cabin in the woods. Take a look at this Vacation Rental.

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.