ACTIVEcondovia mls

100 Getaway Circle, Unit 127

Kimberling City, MO, 65686

1 bd1 ba500 sqftBuilt 1984

List price

$149,900

Financial analysis

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

Monthly cash flow

$264

Cap rate

8.5%

Cash-on-cash

10.5%

DSCR

1.33

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($828)

Insurance($750)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,737

Down payment$29,980

Loan amount$119,920

Monthly payment (P&I)$797.83

Annual debt service($9,574)

Annual cash flow$3,163

Break-even occupancy45.0%

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 beautifully updated 1-bedroom, 1-bathroom condo (that sleeps 4) offers breathtaking lake views and is approved for nightly rentals, making it an ideal investment opportunity! Sold fully furnished with an acceptable offer, it's move-in ready or ready to rent out immediately. Enjoy resort-style amenities including both indoor and outdoor pools, pickle ball courts, basketball courts, playground and more! Whether you're seeking a serene retreat or a profitable rental property or both, this condo is the perfect escape on Table Rock Lake. Don't miss your chance to own a slice of paradise!

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.