← New analysisCompare properties →
ACTIVEcondovia mls

80 Kimberling Crossing Drive, Unit 227

Kimberling City, MO, 65686

2 bd2 ba880 sqftBuilt 1989

List price

$189,900

9-web-or-mls-HWJ04252
Financial analysis

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

Monthly cash flow

$567

Cap rate

10.0%

Cash-on-cash

17.9%

DSCR

1.56

Est. annual revenue$40,150
Stays / year67
Property tax($1,211)
Insurance($950)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,929
Down payment$37,980
Loan amount$151,920
Monthly payment (P&I)$1,010.73
Annual debt service($12,129)
Annual cash flow$6,801
Break-even occupancy39.5%

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
Experience lake living at its finest in this beautifully updated 2-bedroom, 2-bath condo featuring one of the best views in the complex--overlooking stunning Table Rock Lake and the iconic Kimberling City Bridge. Upon entry, you're greeted by an inviting open floor plan with immediate breathtaking lake views, creating the perfect setting for relaxation and entertaining. The fully updated kitchen features newer stainless steel appliances, blending style and functionality seamlessly. Sold fully furnished with all appliances included, this turnkey property is ready for immediate enjoyment or income production. Whether you're searching for a personal getaway, an income-generating short-term rental, or the perfect combination of both, this condo offers incredible flexibility. Updates throughout include fresh paint, new flooring, furniture enhancements, and more. The highly sought-after complex amenities include two outdoor pools, an indoor pool, two playgrounds, multiple pickleball courts, and a basketball court--offering resort-style enjoyment for owners and guests alike. Don't miss your chance to make this one home sweet home--call today!

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.