← New analysisCompare properties →
ACTIVEcondovia mls

1201 Paradise Landing Road

Kimberling City, MO, 65686

2 bd2 ba1,278 sqftBuilt 1992

List price

$450,000

1201 paradise MLS
Financial analysis

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

Monthly cash flow

-$912

Cap rate

4.0%

Cash-on-cash

-12.2%

DSCR

0.62

Est. annual revenue$40,150
Stays / year67
Property tax($1,048)
Insurance($2,250)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,792
Down payment$90,000
Loan amount$360,000
Monthly payment (P&I)$2,395.09
Annual debt service($28,741)
Annual cash flow-$10,949
Break-even occupancy80.0%

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
Trifecta of condo features: LAKE FRONT, LAKE VIEW, WALK-IN unit in beautiful Paradise Landing on the shores of Table Rock Lake! This TURN-KEY lake package includes a FURNISHED and impeccably remodeled ground floor, walk-in condo unit that offers 2 beds, 2 full baths, lake views from every room, and option for boat and slip in walking distance (extra $)! If you're tired of outdated condo interiors, this stunning remodel includes new top-of-the-line kitchen with leathered granite countertops, stainless appliances (all stay!) and farmhouse sink, and wood cabinetry with soft close hardware, dovetail construction, and crown molding. Thoughtful extras like pull-out spice racks, hidden outlets/chargers, and pantry. Primary suite offers massive walk-in tiled shower, walk-in closet, extra storage cabinets, and both bathrooms feature updated cabinetry with granite countertops and double sinks. Enjoy cozy evenings or colder months, as this unit is one of only a handful with a fireplace. The covered patio provides space to grill or watch the Kimberling City fireworks celebrations right from your condo! This unit also comes with 2 covered parking spaces. Paradise Landing is an established condo community with beautiful grounds, pool, and clubhouse for larger gatherings. Sought-after location just 5 minutes to Kimberling City, restaurants, Harter House supermarket, and ~15 mins to Dogwood Canyon Nature Park. Also convenient to Branson, Thunder Ridge Nature Arena, Big Cedar, and Top of the Rock. There's also an option for transferable 10x30 slip lease through Port of Kimberling (extra $). Dock has concrete flooring, security gate, and concrete boat ramp, and is walking distance in front of condo. Newer tritoon and boat lift available (extra $) to complete the total package, please inquire! No nightly rentals. Whether you're looking for a vacation property or full-time home, you've found paradise at Paradise Landing!

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.