← New analysisCompare properties →
ACTIVEcondovia mls

801 Rocky Shores Terrace, Unit 8-1

Kimberling City, MO, 65686

2 bd2 ba1,358 sqftBuilt 1995

Listing courtesy of Mayhew Realty Group LLC · (417) 319-6955 · MLS# SOM60324650

List price

$275,000

$203/sqft

801 Rocky Shores Terrace — photo 1801 Rocky Shores Terrace — photo 2801 Rocky Shores Terrace — photo 3801 Rocky Shores Terrace — photo 4801 Rocky Shores Terrace — photo 5801 Rocky Shores Terrace — photo 6801 Rocky Shores Terrace — photo 7801 Rocky Shores Terrace — photo 8801 Rocky Shores Terrace — photo 9801 Rocky Shores Terrace — photo 10801 Rocky Shores Terrace — photo 11801 Rocky Shores Terrace — photo 12801 Rocky Shores Terrace — photo 13801 Rocky Shores Terrace — photo 14801 Rocky Shores Terrace — photo 15801 Rocky Shores Terrace — photo 16801 Rocky Shores Terrace — photo 17801 Rocky Shores Terrace — photo 18801 Rocky Shores Terrace — photo 19801 Rocky Shores Terrace — photo 20801 Rocky Shores Terrace — photo 21801 Rocky Shores Terrace — photo 22801 Rocky Shores Terrace — photo 23801 Rocky Shores Terrace — photo 24801 Rocky Shores Terrace — photo 25801 Rocky Shores Terrace — photo 26801 Rocky Shores Terrace — photo 27801 Rocky Shores Terrace — photo 28801 Rocky Shores Terrace — photo 29801 Rocky Shores Terrace — photo 30801 Rocky Shores Terrace — photo 31801 Rocky Shores Terrace — photo 32
Listing description
TABLE ROCK LAKE FRONT CONDO! 1358 SF! One of the largest here! Experience the perfect blend of lakefront relaxation, investment potential, and Ozark charm with this beautifully updated 2 bedroom, 2 full bath condo at Ozark Mountain Resort in Kimberling City. This turn-key ready unit comes fully furnished with modern decor and has been meticulously maintained, making it ideal for a nightly rental investment, vacation getaway, or full-time residence on Table Rock Lake.Step inside to discover an inviting open floor plan designed for comfortable entertaining and easy lakeside living. The spacious full-size kitchen offers plenty of room for gathering with family and friends, while the living area flows seamlessly onto the covered back deck overlooking the water. Enjoy your morning coffee or unwind after a day on the lake while taking in the peaceful waterfront setting.The primary suite features a relaxing jetted tub, while the second bath includes a walk-in shower for convenience and comfort. With tasteful updates and furnishings throughout, this condo is ready for immediate enjoyment from day one.Located just half a mile from the Kimberling City Bridge, this prime Table Rock Lake location offers easy highway access along with nearby city conveniences including restaurants, shopping, marinas, and lake activities. Spend your days boating, fishing, swimming, or exploring the beauty of the Ozarks. Plus, you are only about 20 minutes from Branson and Top of the Rock, giving you quick access to world-class golf, entertainment, dining, and attractions.Whether you are looking for a personal lake retreat, an income-producing nightly rental, or a low-maintenance full-time home, this waterfront condo delivers location, lifestyle, and value all in one 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

-$465

Cap rate

4.4%

Cash-on-cash

-10.1%

DSCR

0.68

Est. annual revenue$40,150
Stays / year67
Property tax($723)
Insurance($1,375)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($5,700)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Lodging / tourism tax($1,606)
Net operating income$11,986
Down payment$55,000
Loan amount$220,000
Monthly payment (P&I)$1,463.67
Annual debt service($17,564)
Annual cash flow-$5,578
Break-even occupancy68.6%

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.

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