← New analysisCompare properties →
ACTIVEcondovia mls

120 Mocking Jay Lane, Unit 120

Kimberling City, MO, 65686

2 bd2 ba683 sqftBuilt 1982

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60303482

List price

$249,000

$365/sqft

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!
Financial analysis

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

Monthly cash flow

-$813

Cap rate (all-in)

2.2%

Cash-on-cash

-13.1%

DSCR

0.39

Est. annual revenue$28,908
Stays / year58
Property tax($2,490)
Insurance($1,245)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($2,691)
Management($5,782)
Maintenance reserve($1,445)
Cleaning($5,256)
Lodging / tourism tax($1,156)
Total operating expenses($22,766)
Net operating income$6,142
Down payment$49,800
Renovation budget$25,000
Total cash invested$74,800
All-in cost$274,000
Loan amount$199,200
Monthly payment (P&I)$1,325.28
Annual debt service($15,903)
Annual cash flow-$9,761
Break-even occupancy78.7%

This listing reads as a fixer, so we seeded a rough renovation budget to keep the cap rate honest — the low list price isn't a bargain if it needs work. It's only an estimate; replace it with a contractor bid to see your real return.

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information