← New analysisCompare properties →
ACTIVEcondovia mls

1302 Rocky Shore Terrace

Kimberling City, MO, 65686

2 bd2 ba1,302 sqftBuilt 1996

List price

$299,900

Lake Front Condo on 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

-$105

Cap rate

6.0%

Cash-on-cash

-2.1%

DSCR

0.93

Est. annual revenue$40,150
Stays / year67
Property tax($1,693)
Insurance($1,500)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,897
Down payment$59,980
Loan amount$239,920
Monthly payment (P&I)$1,596.19
Annual debt service($19,154)
Annual cash flow-$1,257
Break-even occupancy57.9%

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
Whether you're dreaming of a cozy year-round home, a summer escape, or a smart rental investment, this charming 2 BR, 2 BA Lake front condo checks every box. It's fully furnished and ready for you to enjoy, with thoughtful upgrades like durable LVP flooring and a screened-in back deck perfect for morning coffee or evening relaxation.You'll never run out of things to do at Table Rock Lake making every day feel like a vacation.Nature lovers will appreciate being surrounded by the beauty of Table Rock Lake, where outdoor adventures are always close by. And when you want a little more excitement, Branson's entertainment, restaurants, and shops are approximately 1/2 hour away. After a busy day, retreat to the quiet comfort of your condo and soak in the peaceful atmosphere. Currently operating as a nightly rental, this property is an excellent opportunity for anyone looking to invest in a vacation-friendly location in Kimberling City MO on beautiful Table Rock Lake.

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.