ACTIVEcondovia mls

7811 Cozy Cove Road, Unit 11

Branson, MO, 65616

3 bd2 ba1,940 sqftBuilt 1992

List price

$329,000

Financial analysis

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

Monthly cash flow

$61

Cap rate

6.6%

Cash-on-cash

1.1%

DSCR

1.03

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,535)

Insurance($1,645)

Utilities($3,000)

HOA($2,940)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$21,745

Down payment$65,800

Loan amount$263,200

Monthly payment (P&I)$1,751.08

Annual debt service($21,013)

Annual cash flow$732

Break-even occupancy53.7%

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 7811 Cozy Cove Road in Branson, MO! This 3 bed, 2 bath home with a 1-car garage sits in a gated community featuring private lake access, dock with kayaks, clubhouse with gym, pool, playground, and basketball court.Inside offers a functional layout with a spiral staircase leading to a versatile bonus space--perfect for an office or second living area. Rare 3-bedroom unit with a dedicated laundry room.Enjoy a quiet, well-kept neighborhood

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.