← New analysisCompare properties →
ACTIVEcondovia mls

160 W Rockford Drive, Unit F 11

Branson, MO, 65616

2 bd2 ba1,225 sqftBuilt 1994

List price

$229,500

160 West Rockford
Financial analysis

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

Monthly cash flow

$339

Cap rate

8.2%

Cash-on-cash

8.9%

DSCR

1.28

Est. annual revenue$40,150
Stays / year67
Property tax($1,218)
Insurance($1,148)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,724
Down payment$45,900
Loan amount$183,600
Monthly payment (P&I)$1,221.50
Annual debt service($14,658)
Annual cash flow$4,066
Break-even occupancy45.7%

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
Welcome to elevated, resort style living at Holiday Hills, Branson, MO. Perfectly positioned in a top floor penthouse unit, this beautifully maintained 2 bedroom, 2 bath condo offers breathtaking views of both the Holiday Hills Golf Course and a peaceful pond right from your private covered patio. Step inside to discover a spacious, open concept layout highlighted by vaulted ceilings and abundant natural light. The home features new vinyl plank flooring throughout, creating a clean, modern feel that complements the wide open living and dining areas. The oversized rooms provide comfort and flexibility, including a large primary suite with a generous walk in closet and expansive bathroom. This condo is truly move in ready, with all appliances including washer and dryer conveying, along with most furnishings, making it an ideal turnkey opportunity for a full time residence, vacation getaway, or nightly rental investment. Enjoy peaceful mornings and relaxing evenings on the covered back patio, taking in stunning golf course and water views. Located within the sought after Holiday Hills community, residents have access to outstanding amenities including multiple outdoor swimming pools, tennis courts, basketball court, game room, pro shop, and an 18 hole golf course with an onsite restaurant. Conveniently located just minutes from all that Branson has to offer, this property combines comfort, location, and income potential in one exceptional package. Don't miss your chance to own this penthouse gem.

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.