← New analysisCompare properties →
ACTIVEmanufacturedvia mls

113 Millers

Rockaway Beach, MO, 65740

4 bd2 ba2,432 sqftBuilt 2003

Listing courtesy of Keller Williams Local · (417) 883-4900 · MLS# SOM60330654

List price

$375,000

$154/sqft

Listing description
Welcome to 113 Millers Bend, where peaceful lake living meets modern updates on 1.69 acres spanning two parcels with beautiful views of Lake Taneycomo. This move-in-ready 4-bedroom, 2-bath home offers public lake access directly across the street, making it easy to enjoy fishing, kayaking, or simply taking in the scenery. Nearly every corner has been refreshed with extensive updates, including new flooring, interior doors, stainless steel appliances, water heater, insulation, bathrooms, and heat and air system, providing peace of mind for years to come. Relax on the covered front porch while enjoying panoramic lake views, or step inside to the spacious open-concept living room and kitchen designed for everyday living and entertaining. The kitchen features abundant cabinet space, a large center island with barstool seating, stainless steel appliances, and a pantry closet for additional storage. The private primary bedroom overlooks the lake and offers dual closets along with an en-suite bathroom featuring a dual sink vanity, jetted tub, and corner walk-in shower. Three additional bedrooms share a nicely updated full hall bathroom, while a dedicated front office provides the perfect space for working from home, hobbies, or a reading room. Outside, you'll appreciate the detached two-car garage with extra storage space plus an additional one-car garage, offering room for vehicles, boats, outdoor equipment, or a workshop. Whether you're searching for a full-time residence, weekend retreat, or vacation property with lake access and room to spread out, this beautifully updated home combines modern comfort, scenic views, and an outstanding location just steps from Lake Taneycomo.
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

-$1,455

Cap rate

1.7%

Cash-on-cash

-23.3%

DSCR

0.27

Est. annual revenue$13,502
Property tax($3,750)
Insurance($1,500)
Utilities($0)
HOA($0)
Management($1,080)
Maintenance reserve($675)
Total operating expenses($7,005)
Net operating income$6,497
Down payment$75,000
Loan amount$300,000
Monthly payment (P&I)$1,995.91
Annual debt service($23,951)
Annual cash flow-$17,454

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