ACTIVEcondovia mls

100 Getaway Circle, Unit 104

Kimberling City, MO, 65686

2 bd2 ba811 sqftBuilt 1984

List price

$195,000

Beige and Black Modern Luxury Home For S

Financial analysis

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

Monthly cash flow

$472

Cap rate

9.3%

Cash-on-cash

14.5%

DSCR

1.45

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,999)

Insurance($975)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,116

Down payment$39,000

Loan amount$156,000

Monthly payment (P&I)$1,037.87

Annual debt service($12,454)

Annual cash flow$5,662

Break-even occupancy42.1%

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

WALK-IN . No stairs. NEW HVAC. NEW ROOF. ALL NEW APPLIANCES. Successful Nightly Rental. Fully Furnished. This 2BR 2BA newly renovated condo is just steps from the Outdoor Pool, Children's Playground, Basketball Court & Pickleball Courts. Additional amenities include an indoor pool, 2 on-site Restaurants, and 2-minute walk to the shoreline for swimming and fishing. Enjoy a King bed with private patio access and a Twin over Full Ensuite with a tub/shower combo. Designer upgrades are everywhere you look. A Cozy Living Area, well equipped kitchen, are included to provide the essentials for an amazing Vacation Getaway, Retirement home or Lucrative investment! Groceries are located across the street from the resort. Less than one mile to Port of Kimberling Marina & What's up Dock Marina for Boat Rental and Boat Launch. Trailer parking available on property. 9 Miles to Silver Dollar City. 11 Miles to Dogwood Canyon. 13.5 Miles to the Branson Strip. 20 Miles to Branson Landing.

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.