ACTIVEcondovia mls

110 W Rockford Drive, Unit A9

Branson, MO, 65616

2 bd2 ba1,271 sqftBuilt 1994

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60324683

List price

$234,000

$184/sqft

Listing description

Turn-key investment opportunity in the heart of Branson! 110 W Rockford Dr Unit A9 has been recently updated and is ready to start generating income from day one. Featuring custom-built bunk beds, this unit maximizes sleeping capacity and is highly attractive for short-term rental guests. With a strong track record of 5-star reviews, it's already a proven performer 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 a fully furnished, guest-favorite unit in a prime location.

Financial analysis

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

Monthly cash flow

-$661

Cap rate

3.0%

Cash-on-cash

-17.0%

DSCR

0.47

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($1,253)

Insurance($1,170)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,640)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($21,199)

Net operating income$7,008

Down payment$46,800

Loan amount$187,200

Monthly payment (P&I)$1,245.45

Annual debt service($14,945)

Annual cash flow-$7,937

Break-even occupancy73.8%

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.