ACTIVEcondovia mls

86 Rasso Way, Unit 78

Kimberling City, MO, 65686

2 bd2 ba683 sqftBuilt 1982

List price

$164,900

Financial analysis

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

Monthly cash flow

$743

Cap rate

11.8%

Cash-on-cash

27.0%

DSCR

1.85

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($821)

Insurance($825)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,444

Down payment$32,980

Loan amount$131,920

Monthly payment (P&I)$877.67

Annual debt service($10,532)

Annual cash flow$8,912

Break-even occupancy34.6%

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

Located in the Newly Refurbished Ozark Mountain Resort!! This Cabin has been totally remodeled and has a Cozy fireplace for relaxing evenings!! Open floor Plan with a modern kitchen!! 2 bedrooms and 2 baths!! Both bathrooms have walk-in showers and the remodel is crisp and clean!! Loving the nature feel off the deck with beautiful trees and wooded landscape. On-site amenities include outdoor pool, new pickleball, and basketball courts!! This property is minutes away from Port of Kimberling City and dining/shopping. Branson attractions are nearby as well. Nightly Rental Approved!! A MUST SEE!!

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.