← New analysisCompare properties →
ACTIVEcondovia mls

902 Rocky Shore Terrace

Kimberling City, MO, 65686

2 bd2 ba1,302 sqftBuilt 1995

List price

$320,000

04
Financial analysis

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

Monthly cash flow

-$609

Cap rate

4.1%

Cash-on-cash

-11.4%

DSCR

0.64

Est. annual revenue$40,150
Stays / year67
Property tax($838)
Insurance($1,600)
Utilities($3,000)
HOA($5,520)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$13,132
Down payment$64,000
Loan amount$256,000
Monthly payment (P&I)$1,703.17
Annual debt service($20,438)
Annual cash flow-$7,306
Break-even occupancy71.7%

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
Perched in a prime location, Unit 902 offers one of the most breathtaking views at Ozark Mountain Resort. With its eastern exposure, you'll enjoy uninterrupted sunrise views each morning as the sun rises over the horizon--an ideal way to start your day.This inviting and well-appointed condo is fully furnished and move-in ready, making it perfect for a personal getaway or a turnkey investment property for short-term rentals. Comfort and convenience come together in a space designed for relaxation and enjoyment.Owners also benefit from access to a private pool within walking distance, along with additional amenities available through Ozark Vista Resort. The community is known for its scenic beauty, easy lake access, and proximity to popular destinations including Branson, Eureka Springs, Table Rock Lake, and Beaver Lake.Additionally, Boat Slip #3 on Dock 1--just a short walk from the condo--is available for separate purchase. This is a rare and highly sought-after feature. The condo and boat slip may be purchased together or separately, offering flexibility to suit your needs.

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.