ACTIVEcondovia mls

120 Mocking Jay Lane, Unit 120

Kimberling City, MO, 65686

2 bd2 ba683 sqftBuilt 1982

List price

$249,000

Financial analysis

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

Monthly cash flow

$121

Cap rate

7.0%

Cash-on-cash

2.9%

DSCR

1.09

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,490)

Insurance($1,245)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$17,355

Down payment$49,800

Loan amount$199,200

Monthly payment (P&I)$1,325.28

Annual debt service($15,903)

Annual cash flow$1,452

Break-even occupancy51.7%

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

TURN-KEY! Completely remodeled 2-bedroom, 2-bath cabin at Ozark Mountain Resort, currently operating as a popular nightly rental. Fully furnished and professionally designed, this cabin features updated finishes, a cozy fireplace, and private deck surrounded by trees. Ozark Mountain Resort now has recently refreshed amenities including an outdoor pool, new pickleball courts, basketball, and shuffleboard. Conveniently located just across the Kimberling City bridge from shopping, dining, and the Port of Kimberling. Unlike other cabins being sold as-is, this property is fully updated and sets the standard for what a remodeled cabin can be. Several cabins are available to be remodeled - very few are already finished to this level!

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.