← New analysisCompare properties →
ACTIVEmulti familyvia mlsPortfolio · 2 units

98 Holiday Hideaway Court, Unit 1 & 2

Kimberling City, MO, 65686

4 bd2 ba913 sqftBuilt 1964

Listing courtesy of Westgate Springfield/Seymour · (417) 595-0600 · MLS# SOM60316318

List price

$320,000

$350/sqft

Listing description
Aggressively priced for quick sale - instant equity!! This turnkey duplex style cabin is perfect for a weekend getaway buyer, investor looking to expand their portfolio for rental income, or a combo. This property is approved for, and has been used for, nightly rental so occupy it as you wish and then rent for income! Each side of this cabin, with a pass-thru door, features 2 bedrooms, a shower bath, kitchen, and living area. It was completely remodeled in 2022 with new floors, walls, insulation, wiring including new electric panel, lights, & switches, new kitchens, baths, minisplits for heating & cooling, new windows, exterior siding, expanded front deck with a fabulous bar area overlooking the lake, more! The interior finishes were thoughtfully designed to offer all necesssary comforts while ''lake time'' decorations adorn the walls and pull it all together! Each unit has a parking area on the side for easy access. The deck is spacious & offers relaxing views of Table Rock Lake just steps away. Enjoy amazing sunsets & watching boats run on the lake! The community features awesome amenities including a large inground pool, spacious pavilion with party lights, fans, pool table, ping pong, ''old fashioned'' shuffleboard, TV, play area for the kids, horseshoe pits, and firepit. This is all managed & cared for by the strong HOA, as is grounds maintenance, the well system, trash removal, WIFI, and common elements insurance. All this for only $300 / month is a steal! Bring your boat / water toys full time to the lake as there are 3rd party slips available for sale on the dock just down the hill for additional $$. Slip owners and their family members have full use of the dock. The location is perfect with being only 25 minutes from Branson and its host of fun activities, shows, etc., 15 minutes to Silver Dollar City, and many enticing shopping & dining options are nearby! This is a condo by designation. Come see it today!
This is a portfolio listing — 2 units sold as one block
The list price, bedrooms, and square footage shown are totals across the whole block, so the single-unit cash-flow projection and AI score don't describe a buyable asset here. Individual units in this building may also be listed separately — browse them on the properties page, or ask Sydney to underwrite the block.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,060

Cap rate (all-in)

2.2%

Cash-on-cash

-13.3%

DSCR

0.38

Est. annual revenue$15,831
Property tax($1,172)
Insurance($1,280)
Utilities($0)
HOA($3,600)
Management($1,267)
Maintenance reserve($792)
Total operating expenses($8,110)
Net operating income$7,721
Down payment$64,000
Renovation budget$31,955
Total cash invested$95,955
All-in cost$351,955
Loan amount$256,000
Monthly payment (P&I)$1,703.17
Annual debt service($20,438)
Annual cash flow-$12,717

This listing reads as a fixer, so we seeded a rough renovation budget to keep the cap rate honest — the low list price isn't a bargain if it needs work. It's only an estimate; replace it with a contractor bid to see your real return.

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

This is a portfolio listing of 2 unitssold as one block, so a single-unit score doesn't apply. Ask Sydney to underwrite the block, or open an individual unit to score it on its own.

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.

IDX & copyright information