← New analysisCompare properties →
ACTIVEmanufacturedvia mls

178 Pine Road

Rockaway Beach, MO, 65740

3 bd2 ba1,822 sqftBuilt 2002

Listing courtesy of Roebuck Real Estate · (888) 843-8256 · MLS# SOM60324667

List price

$179,000

5% price cut$189,000

$98/sqft

Listing description
Located in Rockaway Beach just minutes from Branson, this recently updated 3 bedroom, 2 bath home offers the perfect combination of value, convenience, and modern upgrades! With approximately 1,800 square feet of living space on a corner lot, this property is ideal for a first-time homebuyer, vacation home, or investment opportunity.Step inside to discover a beautifully renovated interior featuring fresh paint, new carpet, updated fixtures, and a completely remodeled kitchen with brand-new appliances, new cabinetry, and granite countertops. Major exterior improvements include new double-pane windows and freshly painted exterior surfaces, providing both curb appeal and energy efficiency.Enjoy relaxing or entertaining on the large wrap-around deck surrounded by mature shade trees, creating a peaceful outdoor setting. Convenient access to Highway 176 makes commuting easy while still being close to shopping, dining, entertainment, and everything Branson has to offer.This move-in-ready home delivers exceptional value in a growing area. Don't miss your opportunity to own an updated home near the heart of the Ozarks!
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

-$288

Cap rate

4.5%

Cash-on-cash

-9.6%

DSCR

0.70

Est. annual revenue$10,941
Property tax($821)
Insurance($716)
Utilities($0)
HOA($0)
Management($875)
Maintenance reserve($547)
Total operating expenses($2,960)
Net operating income$7,981
Down payment$35,800
Loan amount$143,200
Monthly payment (P&I)$952.71
Annual debt service($11,433)
Annual cash flow-$3,452

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.

IDX & copyright information