← New analysisCompare properties →
ACTIVEtownhousevia mls

201 Point Seven Road, Unit 8

Kimberling City, MO, 65686

3 bd3 ba3,024 sqftBuilt 1998

List price

$650,000

Financial analysis

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

Monthly cash flow

-$1,528

Cap rate

3.6%

Cash-on-cash

-14.1%

DSCR

0.56

Est. annual revenue$49,184
Stays / year67
Property tax($1,431)
Insurance($3,250)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,184
Down payment$130,000
Loan amount$520,000
Monthly payment (P&I)$3,459.57
Annual debt service($41,515)
Annual cash flow-$18,331
Break-even occupancy87.7%

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
Welcome to luxury lake living on Table Rock Lake! This beautifully updated lakeview townhome offers more than 3,000 square feet of thoughtfully designed living space with breathtaking views of Table Rock Lake and the community pool from two covered decks. The heart of the home is the custom kitchen featuring a large center island, expansive marble countertops, adjustable pull-out cabinetry, industrial vent hood, and a GE Profile Advantium oven/microwave--perfect for entertaining family and friends. Throughout the home, you'll find quality upgrades including crown molding, wood and luxury vinyl plank flooring, custom tiled showers, a relaxing air tub in the primary bathroom, and a reverse osmosis system providing clean drinking water. With three spacious bedrooms, two living areas, and multiple gathering spaces, there's plenty of room for family, guests, or extended stays. Need additional storage or workshop space? The partially finished crawl space features a concrete floor and is heated and cooled, providing valuable bonus space rarely found in lake properties. Enjoy a low-maintenance lifestyle as the Condo Owners Association handles lawn care, landscaping, and exterior maintenance, allowing you more time to enjoy everything Table Rock Lake has to offer. For buyers seeking the complete lake package, the seller is also offering a 12' x 30' boat slip with lift, storage locker, and a 27-foot Sea Ray cabin cruiser for an additional $85,000. The dock is located just minutes from the home, making lake access quick and convenient. Be sure to view the virtual tour and schedule your private showing today to experience this exceptional Table Rock Lake retreat.

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.