ACTIVEsingle familyvia mls

134 Laughing Lane

Rockaway Beach, MO, 65740

1 bd1 ba750 sqftBuilt 1920

List price

$69,900

Financial analysis

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

Monthly cash flow

$778

Cap rate

19.7%

Cash-on-cash

66.8%

DSCR

3.09

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($166)

Insurance($350)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$13,799

Down payment$13,980

Loan amount$55,920

Monthly payment (P&I)$372.04

Annual debt service($4,464)

Annual cash flow$9,335

Break-even occupancy25.4%

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

Nestled in the heart of Rockaway Beach, this inviting property offers a great opportunity for both homeowners and investors seeking a peaceful setting with convenient access to local amenities. Situated on a quiet street, the home provides a comfortable layout with functional living spaces and plenty of natural light throughout.The property features a spacious lot with room to enjoy the outdoors, whether for relaxing, entertaining, or future improvements. Its location offers close proximity to Table Rock Lake, making it ideal for those who appreciate nearby recreational opportunities, including boating, fishing, and scenic views.With solid potential and a desirable location, this property presents a great chance to add value and make it your own.

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.