← New analysisCompare properties →
ACTIVEothervia mls

500 Wallace Drive

Rockaway Beach, MO, 65740

3 bd2 ba1,296 sqftBuilt 2001

List price

$229,000

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$74

Cap rate

6.0%

Cash-on-cash

-1.9%

DSCR

0.94

Est. annual revenue$17,664
Property tax($714)
Insurance($916)
Utilities($0)
HOA($0)
Management($1,413)
Maintenance reserve($883)
Net operating income$13,737
Down payment$45,800
Loan amount$183,200
Monthly payment (P&I)$1,218.83
Annual debt service($14,626)
Annual cash flow-$889

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
Forget everything you think you know about manufactured homes -- this remodeled three-bedroom, two-bathroom charmer is here to politely shatter your expectations.From the moment you walk through the door, the updates speak for themselves. Sleek quartz countertops pair beautifully with custom shaker-style cabinets, creating a kitchen that's equal parts functional and photogenic. Brand-new appliances make meal prep feel less like a chore and more like a flex. Throughout the home, luxury vinyl plank flooring ties everything together with effortless style.Both bathrooms received the full glow-up treatment, featuring custom showers, fresh toilets, new vanities, and updated faucets. Thoughtful feature walls add bursts of personality, turning ordinary spaces into conversation starters. And because beauty should be more than skin deep, the plumbing has been updated throughout, with a new heating and cooling system and water heater both installed in 2021. Translation: the big-ticket items are already handled.This one-level layout offers convenient single-floor living. Even the exterior earns applause, dressed up with handmade shutters that add genuine curb appeal. Tinkerers and hobbyists, take note: the garage comes wired with 220 power and is vented, ready for shop conversion whenever inspiration strikes.Tucked just minutes from Branson, you'll have endless shopping, dining, and entertainment practically at your fingertips. Big-city excitement meets small-town tranquility -- the best of both worlds.Move-in ready and dressed to impress, this gem won't wait around.

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.