ACTIVEcondovia mls

3 Port Holiday Drive, Unit F

Kimberling City, MO, 65686

2 bd2 ba1,430 sqftBuilt 1975

Listing courtesy of Real Broker, LLC · (573) 520-3099 · MLS# SOM60334135

List price

$239,900

$168/sqft

Listing description

Enjoy relaxed lake-area living in this updated fully furnished, move-in ready Port Holiday condo. The standout sunroom--accessible from both bedrooms and the living room--creates a bright, inviting space perfect for unwinding throughout the seasons. Recent upgrades include beautifully renovated bathrooms, a reverse osmosis water system, a new water softener installed in 2024 & hot water heater in 2025. With thoughtful improvements and a prime Kimberling City location near Table Rock Lake, this condo offers comfort, convenience, and an easygoing lifestyle.The open layout flows effortlessly from kitchen to dining to living, making the space feel larger than expected and perfect for unwinding after a day on Table Rock Lake. A convenient laundry closet keeps chores simple, and the community's quiet, no-STR policy means you'll enjoy a peaceful setting and consistent neighbors.Conveniently located near the Port of Kimberling with boat rentals, slip leases, campgrounds, and courts for tennis, basketball, and pickleball. And when you're ready for more entertainment, Branson and Silver Dollar City are just a short drive away. Lake life is calling--this condo makes it easy to answer.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$666

Cap rate

3.0%

Cash-on-cash

-16.7%

DSCR

0.48

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$16,152

Property tax($2,399)

Insurance($960)

Utilities($0)

HOA($3,365)

Management($1,292)

Maintenance reserve($808)

Total operating expenses($8,823)

Net operating income$7,328

Down payment$47,980

Loan amount$191,920

Monthly payment (P&I)$1,276.85

Annual debt service($15,322)

Annual cash flow-$7,994

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.