← New analysisCompare properties →
ACTIVEcondovia mls

541 Ozark Mountain Resort Drive, Unit 93

Kimberling City, MO, 65686

2 bd2 ba683 sqftBuilt 1982

List price

$119,000

Treehouse Trail Cabins
Financial analysis

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

Monthly cash flow

$975

Cap rate

16.2%

Cash-on-cash

49.2%

DSCR

2.54

Est. annual revenue$40,150
Stays / year67
Property tax($1,190)
Insurance($595)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,305
Down payment$23,800
Loan amount$95,200
Monthly payment (P&I)$633.37
Annual debt service($7,600)
Annual cash flow$11,705
Break-even occupancy28.3%

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
Attractively priced lake cabin with short-term rental approval--ideal as a vacation home, income-producing rental, or both! Located just across the Kimberling City bridge on Table Rock Lake, Treehouse Trail Cabins at Ozark Mountain Resort offer a rustic, woodsy lake experience in a setting that's hard to beat. Originally part of a resort, these cabins are now individually deeded condos zoned for nightly rental--making them a smart investment opportunity. Each unit features that classic lake cabin charm, complete with a cozy wood-burning fireplace and a deck nestled in the trees--perfect for those peaceful Ozark evenings. Priced to sell as-is, these cabins are a rare chance to renovate and build equity with your own updates. The community has recently upgraded amenities including a beautiful outdoor pool, brand-new pickleball court, basketball, and shuffleboard. All this just minutes from shopping, dining, and Port of Kimberling Marina. Multiple cabins available--request the current inventory and photo galleries. Affordable lake living is back--don't wait, these are going fast!

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.