← New analysisCompare properties →
ACTIVEcondovia mls

216 Rockwood Lane, Unit 2

Branson, MO, 65616

3 bd2 ba1,742 sqftBuilt 2007

List price

$499,000

image_163416059
Financial analysis

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

Monthly cash flow

-$724

Cap rate

4.7%

Cash-on-cash

-8.7%

DSCR

0.73

Est. annual revenue$49,184
Stays / year67
Property tax($2,186)
Insurance($2,495)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,184
Down payment$99,800
Loan amount$399,200
Monthly payment (P&I)$2,655.89
Annual debt service($31,871)
Annual cash flow-$8,686
Break-even occupancy70.5%

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
Are you ready for the #LakeLife!? Rockwood Retreat is a rare find, a true LAKEFRONT condo only 25 steps to the water! This cozy unit offers a spacious and fully equipped kitchen with a lot of counter space, and a large pantry. The open floor plan allows your whole family to gather in the kitchen, dining, and living areas! There is additional seating at the bar area. the unit offers 3 fully furnished bedrooms and two full bathrooms. One of the bedrooms has a direct entrance from the back deck area! Which is another great place to relax for the evening after a long day on the lake.Fabulous Location-5 Minutes to Silver Dollar City, Lake access just steps away, and 10 minutes to LedgeStone Golf Course! Also close to moonshine beach, state park marina, white water and the Branson strip. There is one assigned parking space in front of the building for you, all other vehicles will need to be parked in non-marked spots or behind the building! This unit is the only one with additional parking in the back! There is designated boat trailer parking up the hill from Rockwood Retreat.

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.