ACTIVEcondovia mls

134 Cozy Court, Unit 149-4

Branson, MO, 65616

2 bd2 ba1,331 sqftBuilt 2004

List price

$244,000

Financial analysis

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

Monthly cash flow

$228

Cap rate

7.5%

Cash-on-cash

5.6%

DSCR

1.18

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,556)

Insurance($1,220)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,314

Down payment$48,800

Loan amount$195,200

Monthly payment (P&I)$1,298.67

Annual debt service($15,584)

Annual cash flow$2,730

Break-even occupancy48.8%

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

Walk in unit - no steps! 2007-2025 only 1 tenant. 2 bedroom, 2 bathroom (new toilets). Open kitchen dining living (New: garbage disposal, d/w, stove, micro & refrigerator with water & ice in the door). New carpet in bedrooms, dining & living areas. Master bedroom & living room walkout onto the concrete deck over looking large trees and beautiful yards. 1 car garage is included! Private gated community with a swimming pool, clubhouse, community pavilion, walking trails, playground & exercise room. Close to shopping, golf, medical care facilities/hospital, entertainment, lake, Branson Landing, restaurants & much more.

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.