ACTIVEcondovia mls

275 Ozark Mountain Resort Drive, Unit 49

Kimberling City, MO, 65686

2 bd2 ba720 sqftBuilt 1986

Listing courtesy of BFRealty · (417) 294-1162 · MLS# SOM60335104

List price

$208,000

$289/sqft

Listing description

OWNER FINANCING AVAILABLE! WASHER AND DRYER INCLUDED. Make Crestwood Cabin #49 your rear-around home in the beautiful Ozarks! This upgraded 2 bedroom, 2 bathroom bungalow offers the perfect blend of comfort, convenience, and natural beauty for long term living. The spacious private deck is ideal for morning coffee, outdoor dining, or simple unwinding among the trees. Inside, you'll find a completely renovated, fully equipped kitchen, perfect for preparing daily meals, along with a cozy living room featuring a wood-burning fireplace...perfect for relaxing evenings year-round. This charming bungalow includes an in unit full-size washer and dryer for added convenience. Resort Amenities included in your COA dues: mini golf, pickle ball & basketball courts, sand volleyball, swimming pool, internet, and walking trails. Property highlights: Furnished 2 bedroom, 2 bathrooms, fully equipped kitchen, WASHER & DRYER, spacious private deck, wood-burning fireplace,. OWNER FINANCING AVAILABLE.

Financial analysis

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

Monthly cash flow

-$1,449

Cap rate

-2.0%

Cash-on-cash

-41.8%

DSCR

-0.31

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($12,678)

Insurance($1,040)

Utilities($2,460)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trash($25)

Internet / cable($60)

HOA($2,692)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($32,306)

Net operating income-$4,099

Down payment$41,600

Loan amount$166,400

Monthly payment (P&I)$1,107.06

Annual debt service($13,285)

Annual cash flow-$17,384

Break-even occupancy104.5%

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.