← New analysisCompare properties →
ACTIVEcondovia mls

80 Kimberling Crossing Drive, Unit 222

Kimberling City, MO, 65686

2 bd2 ba931 sqftBuilt 1989

Listing courtesy of Real McCoy Realty · (417) 522-3003 · MLS# SOM60329913

List price

$259,900

$279/sqft

Listing description
LAKE VIEW*WALK-IN*NIGHTLY RENTAL*TURN-KEY!Start making memories--and income--from day one with this beautifully updated 2-bedroom, 2-bath walk-in condo at The Getaways at Kimberling Crossing! Sold fully furnished, this stylish nightly rental offers gorgeous Table Rock Lake and Kimberling City Bridge views, an open-concept living area, full kitchen with bar seating, stackable washer/dryer, and a charming private patio perfect for morning coffee or evening sunsets.Guests love the resort-style amenities, including two outdoor pools (one newly added), an indoor pool, pickleball courts, two playgrounds, and Crazy Craig's Shipwreck Bar & Grill right on-site--making this an even more desirable vacation destination.Conveniently located just minutes from Port of Kimberling Marina, Silver Dollar City, Indian Point, Dogwood Canyon, StoneBridge Golf Course, and all the entertainment, dining, and shopping Branson has to offer.Whether you're searching for a personal lake getaway, a vacation home, or a proven income-producing investment, this turn-key condo truly offers the best of Table Rock Lake living!
Financial analysis

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

Monthly cash flow

-$719

Cap rate

3.1%

Cash-on-cash

-16.6%

DSCR

0.48

Est. annual revenue$32,412
Stays / year58
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($6,482)
Maintenance reserve($1,621)
Cleaning($5,256)
Lodging / tourism tax($1,296)
Total operating expenses($24,437)
Net operating income$7,975
Down payment$51,980
Loan amount$207,920
Monthly payment (P&I)$1,383.30
Annual debt service($16,600)
Annual cash flow-$8,625
Break-even occupancy71.3%

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