ACTIVEothervia mls

266 W Highland Street

Rockaway Beach, MO, 65740

3 bd2 ba1,178 sqftBuilt 1994

List price

$79,000

Financial analysis

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

Monthly cash flow

$1,826

Cap rate

34.1%

Cash-on-cash

138.7%

DSCR

5.34

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($515)

Insurance($395)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,955

Down payment$15,800

Loan amount$63,200

Monthly payment (P&I)$420.47

Annual debt service($5,046)

Annual cash flow$21,910

Break-even occupancy16.0%

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

Located just up the hill from downtown Rockaway Beach & Lake Taneycomo, this 3BD 2BA offers spacious living and dining areas. Equipped with metal roof less than five years old. With a few repairs and, or upgrades, this home would make an excellent investment property. Just 7 miles away, Branson is an easy commute.

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.