← New analysisCompare properties →
ACTIVEcondovia mls

221 Oakridge Road

Branson, MO, 65616

2 bd2 ba1,271 sqftBuilt 2003

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60337256

Call Text

List price

$245,000

$193/sqft

Listing description
Cabin crush! Tucked away at Cabins at Grand Mountain, this fully furnished getaway delivers an authentic log cabin experience with modern comforts and an established nightly rental. Step inside to cathedral ceilings, rich wood accents, and a floor-to-ceiling stone fireplace. A spacious dining area opens to the full-size kitchen, while two bedrooms and two baths offer inviting accommodations, including a jetted tub and oversized walk-in shower with dual showerheads! Outside, kick back on the screened porch overlooking the woods or settle into a rocking chair on the covered front porch. The Cabins at Grand Mountain offer an outdoor swimming pool, natural Ozark Mountain surroundings, and an unbeatable location just off Highway 76 near Tanger Outlets, theaters, restaurants, and Branson attractions. Whether you're looking for a personal retreat, full-time residence, or income-producing investment, this cabin offers the flexibility to make it your own. Some crushes fade, but this cabin is a keeper! Schedule your private showing today.
Financial analysis

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

Monthly cash flow

-$888

Cap rate

2.0%

Cash-on-cash

-21.8%

DSCR

0.32

Est. annual revenue$28,207
Stays / year58
Property tax($1,798)
Insurance($1,225)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,056)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($23,215)
Net operating income$4,992
Down payment$49,000
Loan amount$196,000
Monthly payment (P&I)$1,303.99
Annual debt service($15,648)
Annual cash flow-$10,656
Break-even occupancy82.6%

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.

Call

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.

IDX & copyright information