← New analysisCompare properties →
ACTIVEsingle familyvia mls

156 Lakeridge Road

Rockaway Beach, MO, 65740

4 bd3 ba2,506 sqftBuilt 1979

Listing courtesy of Old World Realty, LLC · (417) 818-1237 · MLS# SOM60325881

List price

$549,900

$219/sqft

Listing description
Turn-Key Airbnb Investment Property Exceptional opportunity to own a thriving, income-producing Airbnb retreat in the heart of Rockaway Beach. Nestled among mature trees and featuring a stunning lodge-style design, this unique property offers three separate rental units, making it ideal for investors seeking multiple income streams or large groups looking for the ultimate vacation destination.Each unit features its own private entrance and fully equipped kitchen, full bathroom, providing guests with privacy and comfort, creating the perfect year-round getaway. Rustic wood finishes, spacious living areas, and charming cabin-inspired interiors deliver the authentic Ozark's experience guests love.Outside, guests can enjoy expansive covered decks, multiple outdoor gathering spaces, two units offer their private hot tubs, and a fire pit area perfect for evenings under the stars. The property also includes a large detached garage/shop, ample parking, and beautiful wooded surroundings that create a peaceful retreat while remaining just minutes from Branson attractions, Table Rock Lake.
Financial analysis

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

Monthly cash flow

-$177

Cap rate

6.0%

Cash-on-cash

-1.9%

DSCR

0.94

Est. annual revenue$69,730
Stays / year58
Property tax($5,499)
Insurance($2,750)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($13,946)
Maintenance reserve($3,486)
Cleaning($5,256)
Lodging / tourism tax($2,789)
Total operating expenses($36,726)
Net operating income$33,004
Down payment$109,980
Loan amount$439,920
Monthly payment (P&I)$2,926.80
Annual debt service($35,122)
Annual cash flow-$2,118
Break-even occupancy50.3%

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