← New analysisCompare properties →
ACTIVEothervia mls

170 Barney Drive

Rockaway Beach, MO, 65740

2 bd1 ba700 sqftBuilt 2001

List price

$85,000

IMG_2408
Financial analysis

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

Monthly cash flow

$1,268

Cap rate

24.3%

Cash-on-cash

89.5%

DSCR

3.80

Est. annual revenue$40,150
Stays / year67
Property tax($21)
Insurance($425)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$20,644
Down payment$17,000
Loan amount$68,000
Monthly payment (P&I)$452.41
Annual debt service($5,429)
Annual cash flow$15,216
Break-even occupancy20.3%

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
Affordable opportunity in Rockaway Beach! This 2-bedroom, 1-bath fully -furnished home sits on a spacious corner lot with privacy! The home has premium vented skirting and the roof had a silver coat done with in the last two years. This property offers comfortable living with recent improvements already underway. The owner has recently replaced the living room flooring, adding a fresh updated feel to the main living space, and a new deck is currently being built(almost done) and will be completed prior to closing--creating the perfect spot to relax and enjoy the outdoors. Conveniently located just minutes from Lake Taneycomo, public boat access, fishing, dining, and all the entertainment Branson has to offer. Additional features include city utilities and a 12x16 outbuilding with electricity and new roof-ideal for storage, hobbies, or workshop space. Whether you're looking for a full-time residence, weekend retreat, or investment property, this home offers value, location, and potential.

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.