ACTIVEsingle familyvia mls

141 Rock Candy Lane

Branson, MO, 65616

1 bd0 ba642 sqftBuilt 2007

List price

$189,900

Financial analysis

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

Monthly cash flow

-$46

Cap rate

6.1%

Cash-on-cash

-1.5%

DSCR

0.95

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($1,792)

Insurance($950)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$11,573

Down payment$37,980

Loan amount$151,920

Monthly payment (P&I)$1,010.73

Annual debt service($12,129)

Annual cash flow-$555

Break-even occupancy56.8%

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

Looking for a Vacation Rental Investment Property- Make it this One bedroom Cabin in the Woods. Approx 700 sq ft, Turnkey Vacation Rental. Covered front deck and Larger Covered Back Deck Enhance the Vacation experience. The Cabin is located just one block off of the famous 76 Strip and all of its entertainment shows and activities and restaurants. While the cabin has a fully equipped kitchen, it might be fun to order in or enjoy a local flair of eating options. The jetted garden tub and the king size bed are wonderful additions to this Vacation Rental too. This Cabin has access to a community pool when you want to venture out. Check out this Investment Opportunity or purchase it for your own use.

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.