ACTIVEcondovia mls

110 W Rockford Drive

Branson, MO, 65616

2 bd2 ba1,225 sqftBuilt 1994

Listing courtesy of Investment Realty, Inc. · (417) 730-1414 · MLS# SOM60317549

List price

$204,700

$167/sqft

Listing description

Discover a splendid two-bedroom, two-bathroom condo in the picturesque Holliday Hills, offering a covered balcony with sweeping views of golf holes 13 and 18. This charming residence comes fully furnished, streamlining your move-in process. The well-appointed kitchen includes a pantry, electric stove/oven, microwave, dishwasher, and refrigerator, catering to cooking enthusiasts and entertainers alike. A divided floor plan ensures privacy. The master suite features a remodeled shower, adding a touch of modern luxury to your daily routine and a large walk in closet. Laminate floors adorn the living and dining areas, combining style with easy maintenance. Location-wise, this condo offers the best of both worlds. It's conveniently located minutes away from the vibrant Branson Landing, renowned for its shopping, dining, and entertainment options. Furthermore, you're in close proximity to Table Rock Lake, Taneycomo Lake, and Bull Shoals, providing ample opportunities for outdoor recreation. This presents a fantastic opportunity for those seeking a move-in-ready haven in the highly sought-after Branson area. Only a few minutes from the Branson Landing. Secure this inviting condo quickly before it's gone. Agent owned.

Financial analysis

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

Monthly cash flow

-$472

Cap rate

3.6%

Cash-on-cash

-13.8%

DSCR

0.57

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($702)

Insurance($1,024)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($2,640)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($20,801)

Net operating income$7,406

Down payment$40,940

Loan amount$163,760

Monthly payment (P&I)$1,089.50

Annual debt service($13,074)

Annual cash flow-$5,668

Break-even occupancy66.4%

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.