← New analysisCompare properties →
ACTIVEcondovia mls

80 Kimberling Crossing Drive, Unit 222

Kimberling City, MO, 65686

2 bd2 ba867 sqftBuilt 1989

List price

$259,900

$300/sqft

80 Kimberling Crossing Drive — photo 180 Kimberling Crossing Drive — photo 280 Kimberling Crossing Drive — photo 380 Kimberling Crossing Drive — photo 480 Kimberling Crossing Drive — photo 580 Kimberling Crossing Drive — photo 680 Kimberling Crossing Drive — photo 780 Kimberling Crossing Drive — photo 880 Kimberling Crossing Drive — photo 980 Kimberling Crossing Drive — photo 1080 Kimberling Crossing Drive — photo 1180 Kimberling Crossing Drive — photo 1280 Kimberling Crossing Drive — photo 1380 Kimberling Crossing Drive — photo 1480 Kimberling Crossing Drive — photo 1580 Kimberling Crossing Drive — photo 1680 Kimberling Crossing Drive — photo 1780 Kimberling Crossing Drive — photo 1880 Kimberling Crossing Drive — photo 1980 Kimberling Crossing Drive — photo 2080 Kimberling Crossing Drive — photo 2180 Kimberling Crossing Drive — photo 2280 Kimberling Crossing Drive — photo 2380 Kimberling Crossing Drive — photo 2480 Kimberling Crossing Drive — photo 2580 Kimberling Crossing Drive — photo 2680 Kimberling Crossing Drive — photo 2780 Kimberling Crossing Drive — photo 2880 Kimberling Crossing Drive — photo 2980 Kimberling Crossing Drive — photo 3080 Kimberling Crossing Drive — photo 31
Financial analysis

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

Monthly cash flow

-$325

Cap rate

4.9%

Cash-on-cash

-7.5%

DSCR

0.77

Est. annual revenue$40,150
Stays / year67
Property tax($1,822)
Insurance($1,300)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,500)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Lodging / tourism tax($1,606)
Net operating income$12,702
Down payment$51,980
Loan amount$207,920
Monthly payment (P&I)$1,383.30
Annual debt service($16,600)
Annual cash flow-$3,897
Break-even occupancy64.5%

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
LAKE VIEW! WALK-IN UNIT! INCOME PRODUCING! This walk-in 2 bed, 2 bath condo at The Getaways at Kimberling Crossing is your stylish turn-key lake place! Enjoy great views of Table Rock Lake and the iconic Kimberling City Bridge from this recently updated condo featuring modern, trendy decor. This active nightly rental is fully furnished and ready to go from day one. Inside you'll find a full kitchen with bar seating, open living space, and a stackable washer and dryer for added convenience. Step outside to a cute private patio with a cozy, quaint ambiance and sweet lake and bridge views--perfect for morning coffee or relaxing evenings. The resort-style amenities are a huge draw with two outdoor pools, one of them newly added, an indoor pool, pickleball courts, two children's playgrounds, and the fun-themed Crazy Craig's Shipwreck Bar & Grill right on property. The recent addition of the pool and playground only adds to the appeal for owners, guests, and vacation renters alike. Located just minutes from the Port of Kimberling Marina, Silver Dollar City, Branson attractions, Indian Point, Dogwood Canyon, and StoneBridge Golf Course. Whether you're looking for a personal lake retreat, a vacation getaway, or an income-producing investment, this condo checks all the boxes. A great opportunity to enjoy the best of Table Rock Lake while generating income at the same time--the best of both worlds!

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.