← New analysisCompare properties →
ACTIVEcondovia mls

1403 Rocky Shore Terrace

Kimberling City, MO, 65686

2 bd2 ba1,254 sqftBuilt 1996

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60311933

List price

$280,000

$223/sqft

Listing description
Lakefront Condo Package Here's a rare opportunity at Table Rock Lake: a walk-in condo with no steps, with an available 10x28 boat slip and lift in the community dock. As an added bonus, the sellers are including their low-hour Sea Ray boat, all available for just $75,000 added to the condo price. It's a complete ''lake package'' designed for convenience and enjoyment.This ''turn-key'' condo is immaculately maintained and move-in ready. You're all set for full time living, a lake get-away or use as a nightly rental for some added income. The furniture is included and is of acceptional quality. Just steps away, you'll find a clubhouse with workout equipment, a hot tub and pool. Eligible for nightly rental, the property has only been used privately by friends and family, ensuring it remains in excellent condition. Location adds even more appeal. Kimberling City is only a mile from the condo for shopping and restaurants with Branson's entertainment and attractions just 30 minutes away. With direct access to Table Rock Lake, you'll enjoy boating, fishing, and recreation right outside your door.This offering combines lifestyle, value, and convenience in one turnkey package: a great condo, boat slip, and boat, ready for you to start enjoying ''lake life'' at 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

-$1,100

Cap rate

1.7%

Cash-on-cash

-23.6%

DSCR

0.26

Est. annual revenue$28,908
Stays / year58
Property tax($1,006)
Insurance($1,400)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($5,482)
Management($5,782)
Maintenance reserve($1,445)
Cleaning($5,256)
Lodging / tourism tax($1,156)
Total operating expenses($24,227)
Net operating income$4,681
Down payment$56,000
Loan amount$224,000
Monthly payment (P&I)$1,490.28
Annual debt service($17,883)
Annual cash flow-$13,202
Break-even occupancy89.5%

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.

IDX & copyright information