ACTIVEcondovia mls

192 W Rockford Drive, Unit 5

Branson, MO, 65616

2 bd2 ba1,271 sqftBuilt 1995

Listing courtesy of ReeceNichols - Branson · (417) 335-5950 · MLS# SOM60323304

List price

$200,000

5% price cut$210,000

$157/sqft

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!

Financial analysis

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

Monthly cash flow

-$425

Cap rate

3.8%

Cash-on-cash

-12.8%

DSCR

0.60

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($722)

Insurance($1,000)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,676)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($20,534)

Net operating income$7,673

Down payment$40,000

Loan amount$160,000

Monthly payment (P&I)$1,064.48

Annual debt service($12,774)

Annual cash flow-$5,100

Break-even occupancy64.6%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.