← New analysisCompare properties →
ACTIVEcondovia mls

1504 Paradise Landing Road, Unit 4

Kimberling City, MO, 65686

2 bd2 ba1,390 sqftBuilt 1992

List price

$400,000

Lake Front Condo
Financial analysis

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

Monthly cash flow

-$626

Cap rate

4.5%

Cash-on-cash

-9.4%

DSCR

0.71

Est. annual revenue$40,150
Stays / year67
Property tax($1,060)
Insurance($2,000)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,030
Down payment$80,000
Loan amount$320,000
Monthly payment (P&I)$2,128.97
Annual debt service($25,548)
Annual cash flow-$7,517
Break-even occupancy72.2%

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
This beautifully updated condo offers the perfect blend of comfort, convenience, and modern style. Ideally located just a short walk from Table Rock Lake, you'll enjoy easy access to your leased boat slip, making it simple to spend your days boating, fishing, and enjoying all the lake has to offer. The majority of the condo has been extensively renovated, featuring tile flooring in the main living area and kitchen, soft-close cabinetry, upgraded countertops throughout, and fresh paint in every room. Both bathrooms have been refreshed with tile finishes, and the bedrooms feature plush carpet for added comfort. Additional enhancements include updated interior trim, replacement doors, an upgraded HVAC system, a water softener, and modernized appliances, including the refrigerator, oven, dishwasher, and dryer (2020). This well-maintained community offers outstanding amenities, including a swimming pool, clubhouse with a kitchen, pool table, and library, plus basketball and horseshoe courts. Residents also enjoy holiday gatherings, fishing tournaments, and Fourth of July festivities, creating a welcoming and active neighborhood atmosphere. Whether you're searching for a weekend getaway, seasonal retreat, or full-time residence, this condo offers exceptional value in one of Table Rock Lake's most desirable locations. Don't miss this rare opportunity to own a tastefully updated lake-area retreat.

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.