ACTIVEcondovia mls

7 Port Holiday Drive, Unit B

Kimberling City, MO, 65686

2 bd2 ba1,433 sqftBuilt 1975

List price

$399,900

Financial analysis

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

Monthly cash flow

-$593

Cap rate

4.6%

Cash-on-cash

-8.9%

DSCR

0.72

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($667)

Insurance($2,000)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,423

Down payment$79,980

Loan amount$319,920

Monthly payment (P&I)$2,128.44

Annual debt service($25,541)

Annual cash flow-$7,118

Break-even occupancy71.3%

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

Lakefront - Newly Remodeled and Furnished!!! Light, Bright and Extremely Lakefront! This Gentle to the Water Condo has been Completely Remodeled with Large Open Floor Plan. Completely restored to ''New''. Walk to nearby Restaurants, Bank, Harter House and more! Expansive Lakefront Waterview ''Gentle walk to the water out the back door!'' Located in the ''Heart of Kimberling City''

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.