← New analysisCompare properties →
ACTIVEcondovia mls

5426 State Highway 265, Unit 8

Branson, MO, 65616

2 bd1 ba520 sqftBuilt 1991

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60316172

List price

$269,000

$517/sqft

Listing description
This beautifully 2-bedroom, 1-bath cottage offers an exceptional opportunity for both investors and those seeking a low-maintenance Branson retreat. Ideally located just minutes from Silver Dollar City, Table Rock Lake, and the famous Highway 76 entertainment corridor, this property sits in one of the area's most desirable areas in the Branson Area. Inside, you'll find stylish upgrades including butcher block countertops, durable luxury vinyl plank flooring, and energy-efficient PTAC systems designed for comfort and cost control. The open, welcoming layout maximizes space and guest appeal. Owners and guests enjoy p amenities including a sparkling pool, hot tub, stocked fire pit, and picnic areas--creating a complete vacation experience. A popular local breakfast cafe just across the street adds additional convenience and rental desirability. Monthly COA dues include all utilities, simplifying ownership and enhancing cash flow predictability.Whether you're expanding your short-term rental portfolio or securing a personal getaway with income potential, this is a strong opportunity in the Branson market.
Financial analysis

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

Monthly cash flow

-$1,029

Cap rate

1.8%

Cash-on-cash

-23.0%

DSCR

0.28

Est. annual revenue$28,908
Stays / year58
Property tax($2,735)
Insurance($1,345)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,200)
Management($5,782)
Maintenance reserve($1,445)
Cleaning($5,256)
Lodging / tourism tax($1,156)
Total operating expenses($24,079)
Net operating income$4,829
Down payment$53,800
Loan amount$215,200
Monthly payment (P&I)$1,431.73
Annual debt service($17,181)
Annual cash flow-$12,352
Break-even occupancy86.8%

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.

IDX & copyright information