ACTIVEcondovia mls

14 Little Creek Lane

Kimberling City, MO, 65686

1 bd1 ba855 sqftBuilt 2010

List price

$225,000

Financial analysis

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

Monthly cash flow

-$151

Cap rate

5.6%

Cash-on-cash

-4.0%

DSCR

0.87

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($634)

Insurance($1,125)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,556

Down payment$45,000

Loan amount$180,000

Monthly payment (P&I)$1,197.54

Annual debt service($14,371)

Annual cash flow-$1,815

Break-even occupancy60.8%

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

Discover this charming stand-alone condo in the Villas of Fisher Creek, a peaceful community of cabin-style homes tucked among the trees and overlooking a quiet cove. These highly sought-after units rarely come on the market.This move-in-ready villa features shake-shingle siding with stone accents, a cozy stone fireplace, beautiful kitchen cabinetry with granite countertops, stainless steel appliances, a spacious walk-in shower, and a comfortable bedroom. The home is offered mostly furnished, with an inventory list provided.Perfect for full-time living or a relaxing lake getaway, the property is just 1/4 mile off Hwy 13 in downtown Kimberling City yet feels worlds away in its serene, wooded setting. A 10x30 leased slip at the marina below the development can transfer to the new owner, with the option to purchase the installed lift. A golf cart with cover is also available, making trips to the dock, grocery store, or nearby restaurants quick and easy.The community pool is just a short walk down the stone path and offers plenty of space for gatherings. Nightly rentals are not permitted, ensuring a quiet, residential atmosphere. Come enjoy lake living and let your cares drift away.

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.