← New analysisCompare properties →
ACTIVEcondovia mls

1403 Rocky Shore Terrace

Kimberling City, MO, 65686

2 bd2 ba1,254 sqftBuilt 1996

List price

$280,000

Perfect Lake Package
Financial analysis

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

Monthly cash flow

$67

Cap rate

6.7%

Cash-on-cash

1.4%

DSCR

1.04

Est. annual revenue$40,150
Stays / year67
Property tax($1,006)
Insurance($1,400)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,684
Down payment$56,000
Loan amount$224,000
Monthly payment (P&I)$1,490.28
Annual debt service($17,883)
Annual cash flow$801
Break-even occupancy53.2%

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
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.

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.