← New analysisCompare properties →
ACTIVEcondovia mls

133 Rock Candy Lane

Branson, MO, 65616

2 bd2 ba1,225 sqftBuilt 2006

List price

$299,000

1-web-or-mls-HWJ02567
Financial analysis

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

Monthly cash flow

-$164

Cap rate

5.7%

Cash-on-cash

-3.3%

DSCR

0.90

Est. annual revenue$40,150
Stays / year67
Property tax($2,461)
Insurance($1,495)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,134
Down payment$59,800
Loan amount$239,200
Monthly payment (P&I)$1,591.40
Annual debt service($19,097)
Annual cash flow-$1,963
Break-even occupancy59.5%

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
133 Rock Candy Lane, Branson MO 65616, 2 bed 2 bath 1,225 square foot true walk-in no steps, fully furnished log cabin at The Cabins at Grand Mountain. This fully furnished Cabin is a true oasis in the middle of Branson, just a block away from Tanger Outlet Mall and Highway 76 The Strip, while offering the peace of a screened back porch with a lovely view of the woods and the coziness of a fire in the stone fireplace. This authentic log cabin boasts beautiful rustic touches in the decor, and hewn log accents that you would expect in a true cabin experience. Great opportunity to continue as an investment property with reservations already in place, or use as a vacation Cabin for family and friends. Cabin 135 next door is also for sale, offering investors an opportunity to own both cabins and appeal to larger groups. (Vacation rental license required in the City of Branson.)

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.