ACTIVEcondovia mls

110 Kimberling Shores Lane, Unit 12

Kimberling City, MO, 65686

2 bd2 ba1,104 sqftBuilt 2008

List price

$170,000

Financial analysis

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

Monthly cash flow

$745

Cap rate

11.6%

Cash-on-cash

26.3%

DSCR

1.82

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($446)

Insurance($850)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,794

Down payment$34,000

Loan amount$136,000

Monthly payment (P&I)$904.81

Annual debt service($10,858)

Annual cash flow$8,936

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

Don't miss out on this beautiful condo with a 2 car garage and a view of the lake from your balcony and that you can walk down to the lake and enjoy. This spacious 2 bed 2 bath condo is open floor plan. This Condo has an HOA each month that includes the water, sewer, trash , pool , club house, and more.

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.