← New analysisCompare properties →
ACTIVEsingle familyvia mls

2896 State Highway 176

Rockaway Beach, MO, 65740

12 bd8 ba4,335 sqftBuilt 1939

List price

$515,000

DJI_20250523070634_0001_D
Financial analysis

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

Monthly cash flow

$4,277

Cap rate

16.4%

Cash-on-cash

49.8%

DSCR

2.56

Est. annual revenue$130,488
Stays / year67
Property tax($2,049)
Insurance($2,575)
Utilities($3,000)
HOA($0)
Management($26,098)
Maintenance reserve($6,524)
Cleaning($6,023)
Net operating income$84,220
Down payment$103,000
Loan amount$412,000
Monthly payment (P&I)$2,741.05
Annual debt service($32,893)
Annual cash flow$51,327
Break-even occupancy24.3%

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
Make Laketown Cottages your next income producing investment! **Sellers have been increasing monthly rents per unit and doing some updates. Apprx $70k for 2025 rentals and projecting $80k+ annually after some 2026 changes and updates (Now average over $7k/mo with all units rented)** This income producing complex is right across from the lake with 7 cottages has a mix of short and longer term rentals. They are originally from the 1930-1940s. (4-1bd/1bt, 1-2bd/1bt, 1-3bd/1bt & 1-3bd/2bt) Unit 13 above the pool is a 3bdrm that was renovated and now on Nightly Rental. Unit 1, a 1bdrm, was renovated for STR but now monthly (pictures are from when it was furnished before changed to monthly). Unit 4 had some updates between renters recently and Unit 14 3Bdrm, some updates and new HVAC. Rockaway Beach continues to update its historic properties and is growing as a vacation and residential destination. The resort property to the left has been renovating their cabins. Also the property to the right has gone through major renovations. Be a part of the next chapter and enjoy hosting people on this peaceful property next to Lake Taneycomo. Besides great lake views, across the street is a fishing area and boat launch. Rockaway Beach is just about a 15 minute drive to Branson and less than 30 minutes on the high road to Silver Dollar City. Buyers and buyer agents to do own due diligence on all measurements and information. This property is being sold as commercial as/is. ((See main Commercial parent listing MLS # 60323783 for more pictures and information.)) So many options with this opportunity property. Thanks for looking and God Bless

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.