← New analysisCompare properties →
ACTIVEcondovia mls

101 Westwood Drive, Unit 101

Kimberling City, MO, 65686

2 bd2 ba911 sqftBuilt 1994

List price

$299,900

So Nice
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

Cap rate

6.4%

Cash-on-cash

-0.0%

DSCR

1.00

Est. annual revenue$40,150
Stays / year67
Property tax($454)
Insurance($1,500)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,137
Down payment$59,980
Loan amount$239,920
Monthly payment (P&I)$1,596.19
Annual debt service($19,154)
Annual cash flow-$18
Break-even occupancy55.0%

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
Such a great price on a furnished Lake Condo with a large 28' Boat Slip w/Locker (add $) within walking distance avail PLUS INCLUDES PRIVATE CARPORT IN FRONT OF UNIT AND EXTRA PARKING. So hard-to-find sweet lake package is perfect for playing and easy living on Table Rock Lake. This is a desired lake location is also a quiet spot with limited number of units in this end building & end unit and yet the freedom to rent it if you wish. Steps to the amenities include pool, grills & lake. Complex is nicely cared for with recent updates. The peaceful back deck is private and overlooks the lovely Ozarks mountains. Additional details: Knotty Alder kitchen cabinets, granite counters, double hung windows & slider and Pella entry door. This is a clean, well loved and very nice lake Condo. The optional large slip offered (10x28) makes a superior lake package in an ideal TRL and Branson-close location.

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.