← New analysisCompare properties →
ACTIVEcondovia mls

192 W Rockford Drive, Unit 5

Branson, MO, 65616

2 bd2 ba1,271 sqftBuilt 1995

List price

$210,000

RockfordO5-88
Financial analysis

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

Monthly cash flow

$492

Cap rate

9.2%

Cash-on-cash

14.1%

DSCR

1.44

Est. annual revenue$40,150
Stays / year67
Property tax($722)
Insurance($1,050)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,318
Down payment$42,000
Loan amount$168,000
Monthly payment (P&I)$1,117.71
Annual debt service($13,413)
Annual cash flow$5,906
Break-even occupancy41.5%

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
Welcome to your lovely golf-front condominium located in the beautiful gated golf community of Holiday Hills. This location is ideal being right down the road from one of the community pools and tennis/pickleball courts. Plus, enjoy expansive views from your private deck of the well maintained golf course. This property is truly turn-key sold with all appliances, furnishings and kitchen items making it ready for you to enjoy full-time, part-time or would make a great short-term investment property where you can choose your own management company. Situated near the Branson Landing and all the Branson attractions, yet tucked away to enjoy the peaceful surroundings. With fresh paint and new flooring this condominium is truly move-in ready. Schedule your viewing today!

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.