← New analysisCompare properties →
ACTIVEcondovia mls

193 Rockwood Lane, Unit 4

Branson, MO, 65616

3 bd2 ba1,450 sqftBuilt 2008

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60329252

List price

$450,000

$310/sqft

Listing description
Enjoy Table Rock Lake in style with this convenient walk-in entry 3-bed 2-bath lake view. Not only that, this unit offers a pool on each side of the building. Plus a 10x24 boat slip included! Located just past Silver Dollar City, here in Indian Point, Rockwood resort offers a unique combination for the lake enthusiasts, you can rent out the slip to nightly rental guests and make extra income, or if they bring their boat there is dedicated boat trailer parking as well. Dues include water, sewer and trash as well. Excellent short-term rental being a great option for medium or large groups with multiple swimming pools, a playground, tennis court, all just a short walk down to the waters edge! This comes fully furnished and is an active turn-key vacation rental. The kitchen features granite countertops, upgraded cabinets and matching black appliances. The master bedroom has a huge attached bathroom with option of the jetted tub or tiled walk-in shower. Bedroom #2 has another king bed, while bedroom #3 has bunk beds! The living room has 2 sleeper sofas to maximize options and occupancy!
Financial analysis

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

Monthly cash flow

-$1,330

Cap rate

2.8%

Cash-on-cash

-17.7%

DSCR

0.44

Est. annual revenue$39,595
Stays / year58
Property tax($2,064)
Insurance($2,250)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($3,600)
Management($7,919)
Maintenance reserve($1,980)
Cleaning($5,256)
Lodging / tourism tax($1,584)
Total operating expenses($26,813)
Net operating income$12,783
Down payment$90,000
Loan amount$360,000
Monthly payment (P&I)$2,395.09
Annual debt service($28,741)
Annual cash flow-$15,958
Break-even occupancy81.5%

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