ACTIVEcondovia mls

24 Starboard Drive, Unit 6

Kimberling City, MO, 65686

2 bd2 ba1,300 sqftBuilt 1991

List price

$299,900

Financial analysis

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

Monthly cash flow

-$44

Cap rate

6.2%

Cash-on-cash

-0.9%

DSCR

0.97

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($965)

Insurance($1,500)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,626

Down payment$59,980

Loan amount$239,920

Monthly payment (P&I)$1,596.19

Annual debt service($19,154)

Annual cash flow-$528

Break-even occupancy56.2%

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

Welcome to 24 Starboard Dr, Unit 6, a beautifully remodeled 2-bedroom, 2-bath condo located in the highly sought-after Schooner Bay Landing community in Kimberling City, Missouri. This move-in-ready home features all new appliances, updated finishes throughout, and a comfortable open layout ideal for full-time living or a personal lake retreat. Truly a must see property! Enjoy seasonal views of Table Rock Lake from your private deck, perfect for relaxing mornings or peaceful evenings. Schooner Bay Landing offers well-maintained grounds and desirable amenities, all just minutes from marinas, shopping, and dining.

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.