ACTIVEcondovia mls

2529 State Hwy 176, Unit A-5

Rockaway Beach, MO, 65740

2 bd2 ba1,129 sqftBuilt 1994

List price

$219,500

Financial analysis

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

Monthly cash flow

$430

Cap rate

8.7%

Cash-on-cash

11.7%

DSCR

1.37

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($818)

Insurance($1,098)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,174

Down payment$43,900

Loan amount$175,600

Monthly payment (P&I)$1,168.27

Annual debt service($14,019)

Annual cash flow$5,155

Break-even occupancy43.2%

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

Boat Slip Included!!Welcome to this unique and rare Taneycomo Lakefront condo! A walk-in unit ready for your lake and swimming activities plus 10 minutes away from Branson's spectacular entertainment from April 1st to New Year's day!2bed/2bath almost 1200 sq ft of luxury. New floors throughout and a beautiful granite kitchen. New sink and faucet too. Inside laundry room and walk-in closet. It can't get any better than this! No age restrictions.

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.