← New analysisCompare properties →
ACTIVEcondovia mls

130 Starboard Drive, Unit 1

Kimberling City, MO, 65686

2 bd2 ba1,144 sqftBuilt 1976

List price

$197,400

IMG_4652
Financial analysis

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

Monthly cash flow

$590

Cap rate

10.0%

Cash-on-cash

17.9%

DSCR

1.56

Est. annual revenue$40,150
Stays / year67
Property tax($416)
Insurance($987)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,687
Down payment$39,480
Loan amount$157,920
Monthly payment (P&I)$1,050.65
Annual debt service($12,608)
Annual cash flow$7,079
Break-even occupancy38.8%

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
Carefree, Easy Living at Schooner Bay Landing, a Gorgeous Table Rock Lake Front Community. Inviting, Spacious Covered Front Patio is Sure to Be a Favorite Spot to Relax with Morning Coffee and Your Favorite Book to Visiting with All Your Friends & Family. The Sparkling Pool is Just Steps from this Unit, Where You'll Enjoy those Summer Days with the Utmost of Convenience. Walk In, NO STEPS, All One Level Beautiful 2 Bedroom 2 Bath Condo. Stone hearth wood burning fireplace ready for cozy winter nights. All New Flooring thru out the Living Room, Dining Area and Kitchen. Big Island with Seating and Storage for In Kitchen Gathering. Corian Counters & Beautiful Hardwood Oak Cabinets. Whirlpool Steel Grey W/D included! Updated Master Bath with 5 Panel Frosted Glass Barn Door with high counter top ,white cabinets and walk-in shower. 2nd Bedroom has walk-in closet and storage. Take a short walk down to the Lake and sit on the Bench and enjoy watching the water because you don't have to mow the lawn here. Our amenities include water, sewer, trash, cable and ground maintenance. Don't forget the 2 Pools and Community Center. You have a 1 car carport that comes with the Unit. For full time residence or vacation home, no nightly rentals. Schooner Bay is the Essence of Community Where You Can Be as Involved or Private as You Like. Activities & Friendships Abound.

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.