ACTIVEcondovia mls

201 Rockwood Lane, Unit 3

Branson, MO, 65616

3 bd2 ba1,604 sqftBuilt 2008

List price

$450,000

Financial analysis

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

Monthly cash flow

-$432

Cap rate

5.2%

Cash-on-cash

-5.8%

DSCR

0.82

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($2,064)

Insurance($2,250)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$23,551

Down payment$90,000

Loan amount$360,000

Monthly payment (P&I)$2,395.09

Annual debt service($28,741)

Annual cash flow-$5,190

Break-even occupancy64.3%

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

PRICED TO SELL! Walk-in entry AND Table Rock Lake View! Plus multiple boat slip to choose from with this turn-key 3/2 at Rockwood Resort on Indian Point (just past Silver Dollar City) comes fully furnished and active vacation rental. The kitchen features granite countertops, upgraded cabinets and matching black appliances. The master bedroom opens up to the covered back deck and also has a huge attached bathroom with option of the jacuzzi tub or tiled walk-in shower. Bedroom #2 has another king bed, while bedroom #3 has multiple beds! The living room has 2 sleeper sofas to maximize options and occupancy! Excellent short-term rental, great option for medium or large groups with 2 swimming pools, a playground, extra boat trailer parking, all just a short walk to the waters edge! Boat slips are allowed for owner use, or you can lease out to STR guests for extra revenues!

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.