← New analysisCompare properties →
ACTIVEcondovia mls

216 Rockwood Lane, Unit 2

Branson, MO, 65616

3 bd2 ba1,742 sqftBuilt 2007

Listing courtesy of ReeceNichols - Springfield · (417) 883-6666 · MLS# SOM60324923

List price

$499,000

$286/sqft

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.
Financial analysis

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

Monthly cash flow

-$1,932

Cap rate

1.7%

Cash-on-cash

-23.2%

DSCR

0.27

Est. annual revenue$34,339
Stays / year58
Property tax($2,186)
Insurance($2,495)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($3,600)
Management($6,868)
Maintenance reserve($1,717)
Cleaning($5,256)
Lodging / tourism tax($1,374)
Total operating expenses($25,655)
Net operating income$8,684
Down payment$99,800
Loan amount$399,200
Monthly payment (P&I)$2,655.89
Annual debt service($31,871)
Annual cash flow-$23,187
Break-even occupancy106.2%

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.

IDX & copyright information