← New analysisCompare properties →
ACTIVEcondovia mls

2529 State Highway 176, Unit A9

Rockaway Beach, MO, 65740

2 bd2 ba1,129 sqftBuilt 1994

List price

$189,500

2529 State Hwy 176 Unit A9
Financial analysis

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

Monthly cash flow

$596

Cap rate

10.2%

Cash-on-cash

18.9%

DSCR

1.59

Est. annual revenue$40,150
Stays / year67
Property tax($886)
Insurance($948)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,257
Down payment$37,900
Loan amount$151,600
Monthly payment (P&I)$1,008.60
Annual debt service($12,103)
Annual cash flow$7,154
Break-even occupancy38.7%

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
This 2-bedroom, 2-bath lakefront condo offers peaceful Lake Taneycomo views in the heart of downtown Rockaway Beach. The open-concept living, dining, and kitchen areas flow together beneath vaulted ceilings, creating a bright and comfortable space. Sliding glass doors open to a covered back porch just steps from the water, where an in-lake fountain gently gurgles as you sip your morning coffee and enjoy the lake setting.The primary suite also enjoys lake views and private access to the deck, along with a spacious walk-in closet and an updated en-suite bath featuring a walk-in shower, double sinks, a newer vanity, and updated lighting and fixtures. The guest bedroom is generously sized and works well as a guest room, home office, or both. The kitchen includes all appliances, and the laundry room offers additional storage with a pantry. Luxury vinyl flooring runs throughout, and as a corner unit, the condo is filled with natural light.Located just steps from quaint downtown shops and local restaurants, this home offers quiet, walkable living while still being within 20 minutes of Branson. Community amenities include an exercise room, a crystal-clear swimming pool, walking docks, and direct access to the water where you can easily walk down and fish. This is a comfortable, well-maintained lakefront home ready to enjoy in the Ozarks.

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.