← New analysisCompare properties →
ACTIVEcondovia mls

68 Rasso Way, Unit 73

Kimberling City, MO, 65686

2 bd2 ba683 sqftBuilt 1982

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60317854

List price

$159,000

$233/sqft

Listing description
BLANK SLATE! BIGGER VIEWS! The renovation is DONE--the fun part is yours! This lightly renovated 2-bedroom, 2-bath cabin at Ozark Mountain Resort now features a brand-new living room window that opens up the space and brings the beauty of the surrounding woods right inside. Offering the perfect blank slate for a designer touch or custom furnishing package, the major renovation work has already been completed, giving you the benefits of updated finishes without the hassle of a full remodel--simply bring your style and make it your own. The cabin features a cozy fireplace, a private deck surrounded by trees, and a spacious layout ideal for creating a memorable vacation retreat or standout nightly rental. Ozark Mountain Resort has recently refreshed amenities, including an outdoor pool, new pickleball courts, basketball, and shuffleboard. Conveniently located just across the Kimberling City bridge from shopping, dining, and the Port of Kimberling, you're close to everything guests and owners love about Table Rock Lake. With only four of these newly renovated, unfurnished cabins available, the opportunity to finish the design your way is rare--secure yours before they're gone!
Financial analysis

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

Monthly cash flow

-$222

Cap rate

4.7%

Cash-on-cash

-8.4%

DSCR

0.74

Est. annual revenue$28,908
Stays / year58
Property tax($1,590)
Insurance($795)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($2,691)
Management($5,782)
Maintenance reserve($1,445)
Cleaning($5,256)
Lodging / tourism tax($1,156)
Total operating expenses($21,416)
Net operating income$7,492
Down payment$31,800
Loan amount$127,200
Monthly payment (P&I)$846.26
Annual debt service($10,155)
Annual cash flow-$2,663
Break-even occupancy56.4%

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.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

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