ACTIVEcondovia mls

204 Westwood Drive

Kimberling City, MO, 65686

2 bd2 ba911 sqftBuilt 1994

List price

$239,000

$262/sqft

Financial analysis

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

Monthly cash flow

-$110

Cap rate

5.8%

Cash-on-cash

-2.8%

DSCR

0.91

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,150

Stays / year67

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($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Lodging / tourism tax($1,606)

Net operating income$13,947

Down payment$47,800

Loan amount$191,200

Monthly payment (P&I)$1,272.06

Annual debt service($15,265)

Annual cash flow-$1,317

Break-even occupancy58.2%

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

**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!

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.