ACTIVEcondovia mls

204 Westwood Drive

Kimberling City, MO, 65686

2 bd2 ba911 sqftBuilt 1994

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60306461

List price

$239,000

$262/sqft

Listing description

**Your Perfect Lakefront Escape Awaits!** Discover the ultimate getaway at beautiful Table Rock Lake with this great condo -- perfect for investment, full-time living, or a serene retreat. Step right in to this WALK-IN unit without the hassle of stairs, and feel instantly at home in the bright, open floor plan that seamlessly blends comfort with style.Relax and soak in breathtaking breezes from your private balcony, ideal for morning coffee or evening sunsets. Inside, two bedrooms each feature their own attached bath, offering privacy and convenience for you and your guests. Fully furnished, this turnkey unit is ready for you to start using as a nightly rental or making memories of your own. The seller is offering a 1-year home warranty so rest assured most break downs are covered.You and your guests can enjoy an active lifestyle without ever leaving the community -- dive into the refreshing swimming pool, or relax in the hot tub, take a walk or just sit and enjoy the beauty of the Ozarks and let your cares float away.Conveniently located just 30 minutes from the entertainment and shows of Branson, you have the best of both worlds: peaceful lakeside living with easy access to nearby shops and entertainment. Surrounded by the endless beauty of Table Rock Lake, the lake enthusiest will find every day here is an adventure waiting to unfold.Come visit -- once you experience this special place, you won't want to leave!

Financial analysis

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

Monthly cash flow

-$711

Cap rate

2.8%

Cash-on-cash

-17.8%

DSCR

0.44

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,908

Stays / year58

Property tax($754)

Insurance($1,195)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,888)

Management($5,782)

Maintenance reserve($1,445)

Cleaning($5,256)

Lodging / tourism tax($1,156)

Total operating expenses($22,176)

Net operating income$6,732

Down payment$47,800

Loan amount$191,200

Monthly payment (P&I)$1,272.06

Annual debt service($15,265)

Annual cash flow-$8,533

Break-even occupancy74.8%

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.