← New analysisCompare properties →
ACTIVEmulti familyvia mls

177 Benton Avenue

Rockaway Beach, MO, 65740

8 bd6 ba3,244 sqftBuilt 1935

List price

$525,000

Main House
Financial analysis

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

Monthly cash flow

$1,968

Cap rate

10.9%

Cash-on-cash

22.5%

DSCR

1.70

Est. annual revenue$94,353
Stays / year67
Property tax($1,969)
Insurance($2,625)
Utilities($3,000)
HOA($0)
Management($18,871)
Maintenance reserve($4,718)
Cleaning($6,023)
Net operating income$57,148
Down payment$105,000
Loan amount$420,000
Monthly payment (P&I)$2,794.27
Annual debt service($33,531)
Annual cash flow$23,617
Break-even occupancy34.9%

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
Welcome to an incredible investment opportunity in the heart of Rockaway Beach! This charming resort offers the perfect blend of income potential and Ozarks hospitality, featuring a beautifully maintained 3-bedroom, 2-bath main house and four guest cabins designed to accommodate vacationers year-round.The property includes one spacious 2-bedroom, 1-bath cabin and three cozy 1-bedroom, 1-bath cabins, providing multiple rental options for anyone seeking a relaxing and cozy getaway. Guests will enjoy a sparkling swimming pool and the peaceful atmosphere that keeps visitors returning year after year. Whether you're looking to expand your investment portfolio, operate a thriving vacation rental business, or create a compound with income-producing potential, this unique property offers endless possibilities. Conveniently located near all the attractions, fishing, boating, dining, and entertainment the Branson area is known for, this turnkey resort is perfectly positioned to capitalize on the growing demand for vacation accommodations in the Ozarks. Don't miss your chance to own a piece of Rockaway Beach paradise where guests can relax, unwind, and make lasting memories while generating exceptional income potential for years to come.

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.