← New analysisCompare properties →
ACTIVEcondovia mls

521 Ozark Mountain Resort Drive, Unit 91

Kimberling City, MO, 65686

2 bd2 ba683 sqftBuilt 1982

List price

$149,000

$218/sqft

521 Ozark Mountain Resort Drive — photo 1521 Ozark Mountain Resort Drive — photo 2521 Ozark Mountain Resort Drive — photo 3521 Ozark Mountain Resort Drive — photo 4521 Ozark Mountain Resort Drive — photo 5521 Ozark Mountain Resort Drive — photo 6521 Ozark Mountain Resort Drive — photo 7521 Ozark Mountain Resort Drive — photo 8521 Ozark Mountain Resort Drive — photo 9521 Ozark Mountain Resort Drive — photo 10521 Ozark Mountain Resort Drive — photo 11521 Ozark Mountain Resort Drive — photo 12521 Ozark Mountain Resort Drive — photo 13521 Ozark Mountain Resort Drive — photo 14521 Ozark Mountain Resort Drive — photo 15521 Ozark Mountain Resort Drive — photo 16521 Ozark Mountain Resort Drive — photo 17521 Ozark Mountain Resort Drive — photo 18521 Ozark Mountain Resort Drive — photo 19521 Ozark Mountain Resort Drive — photo 20521 Ozark Mountain Resort Drive — photo 21521 Ozark Mountain Resort Drive — photo 22521 Ozark Mountain Resort Drive — photo 23521 Ozark Mountain Resort Drive — photo 24
Financial analysis

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

Monthly cash flow

$445

Cap rate

10.0%

Cash-on-cash

17.9%

DSCR

1.56

Est. annual revenue$40,150
Stays / year67
Property tax($1,490)
Insurance($745)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($2,692)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Lodging / tourism tax($1,606)
Net operating income$14,857
Down payment$29,800
Loan amount$119,200
Monthly payment (P&I)$793.04
Annual debt service($9,516)
Annual cash flow$5,341
Break-even occupancy41.9%

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
BLANK SLATE! The renovation is DONE--the fun part is yours! This lightly renovated 2-bedroom, 2-bath cabin at Ozark Mountain Resort offers the perfect blank slate for a designer touch or custom furnishing package. Major renovation work has already been completed, giving you the benefits of updated finishes without the hassle of a full remodel--simply bring your style and make it your own. The cabin features a cozy fireplace, a private deck surrounded by trees, and a spacious layout ideal for creating a memorable vacation retreat or standout nightly rental. Ozark Mountain Resort has recently refreshed amenities including an outdoor pool, new pickleball courts, basketball, and shuffleboard. Conveniently located just across the Kimberling City bridge from shopping, dining, and the Port of Kimberling, this location keeps you close to everything guests and owners love about Table Rock Lake. With only four of these newly renovated, unfurnished cabins available, the opportunity to finish the design your way is rare--secure yours before they're gone!

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.