← New analysisCompare properties →
ACTIVEcondovia mls

98 Holiday Hideaway Court, Unit 1 & 2

Kimberling City, MO, 65686

4 bd2 ba913 sqftBuilt 1964

List price

$340,000

38-web-or-mls-DJI_0894a
Financial analysis

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

Monthly cash flow

$838

Cap rate

9.3%

Cash-on-cash

14.8%

DSCR

1.46

Est. annual revenue$58,218
Stays / year67
Property tax($1,172)
Insurance($1,700)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$31,769
Down payment$68,000
Loan amount$272,000
Monthly payment (P&I)$1,809.62
Annual debt service($21,715)
Annual cash flow$10,053
Break-even occupancy40.3%

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
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 when you wish and 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 extensively 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, more! The interior finishes were thoughtfully designed to offer all of the 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 great deal! If you want to bring your boat / water toys full time to the lake, there are 3rd party slips available on the dock just steps away down the hill for additional $$. Slip owners and their family members are welcome to use 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 shopping & dining options are nearby! Don't miss this one! Zoned as a condo.

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.