ACTIVEsingle familyvia mls

141 Wildflower Avenue

Rockaway Beach, MO, 65740

3 bd1 ba821 sqftBuilt 1933

List price

$95,000

Financial analysis

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

Monthly cash flow

$1,747

Cap rate

28.4%

Cash-on-cash

110.3%

DSCR

4.45

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($363)

Insurance($475)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$27,027

Down payment$19,000

Loan amount$76,000

Monthly payment (P&I)$505.63

Annual debt service($6,068)

Annual cash flow$20,960

Break-even occupancy17.6%

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

Seize this rare opportunity to own a prime piece of the lake area! This 3-bedroom, 1-bathroom home is perfectly positioned on a sprawling double lot, offering incredible space and privacy rarely found so close to the water. Enjoy scenic lake views right from your property and take advantage of the unbeatable location--just a short, easy walk to the shoreline.Whether you are looking to maximize the potential of the expansive two-lot footprint or simply want a high-value entry point into this sought-after lakeside community, the possibilities here are endless. Bring your imagination and claim your spot near the lake today!

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.