ACTIVEcondovia mls

84 Kings Cove Lane, Unit 16

Reeds Spring, MO, 65737

2 bd1 ba672 sqftBuilt 1958

Listing courtesy of Table Rock Sunset Properties · (417) 597-4148 · MLS# SOM60331464

List price

$224,700

$334/sqft

Listing description

2 Bedroom Cabin at Table Rock Lake. Completely remodeled in 2026 : New Vinyl Siding, New Roof, New Flooring, New Deck, New Mini-Split, NEW, NEW, NEW. Cabin has washer/Dryer hook up. Water/Sewer in included in COA fees. The Cabin is located just 1 tier above the Lake and conveniently situated right next to the game area & community pool. Enjoy being at Table Rock Lake.. Just 10 minutes to Corps Park, 15 minutes to Branson West, 20 minutes to Silver Dollar City, 30 minutes to Branson shows and entertainment. This Cabin can be your family retreat and/or use as nightly rental. Enjoy making those awesome & unforgettable 'LAKE MEMORIES' for years to come at Table Rock Lake !!!

Financial analysis

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

Monthly cash flow

-$593

Cap rate

3.2%

Cash-on-cash

-15.8%

DSCR

0.50

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($1,438)

Insurance($1,124)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($2,820)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($20,977)

Net operating income$7,230

Down payment$44,940

Loan amount$179,760

Monthly payment (P&I)$1,195.95

Annual debt service($14,351)

Annual cash flow-$7,121

Break-even occupancy71.1%

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.