← New analysisCompare properties →
ACTIVEcondovia mls

5426 State Highway 265, Unit 8

Branson, MO, 65616

2 bd1 ba520 sqftBuilt 1991

List price

$269,000

5426 State Hwy 265 Cottage 8 (2)
Financial analysis

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

Monthly cash flow

-$14

Cap rate

6.3%

Cash-on-cash

-0.3%

DSCR

0.99

Est. annual revenue$40,150
Stays / year67
Property tax($2,735)
Insurance($1,345)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,010
Down payment$53,800
Loan amount$215,200
Monthly payment (P&I)$1,431.73
Annual debt service($17,181)
Annual cash flow-$170
Break-even occupancy55.4%

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
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.

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.