ACTIVEcondovia mls

91 Port Drive, Unit 1

Kimberling City, MO, 65686

2 bd2 ba1,300 sqftBuilt 1989

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60315780

List price

$255,000

$196/sqft

Listing description

Sunrise. Sunset. Seasonal Lake Views. Low-Maintenance Living.Welcome to 91 Port Drive, Unit 1, @ beautiful Schooner Bay Landing, where convenience meets easy lakeside relaxation on Table Rock Lake.This 2-bedroom, 2-bath condo offers effortless living paired w/ incredible seasonal lake views that shift beautifully w/ the Ozark seasons. Step inside to a bright, open floor plan filled w/ natural light from oversized windows & patio slider, showcasing stunning engineered hardwoods throughout. A cozy wood-burning fireplace anchors the main living space, creating warmth & charm year-round.The home-chef kitchen flows seamlessly into the dining & living areas, featuring stainless/black appliances, generous custom timeless wood cabinetry & bar seating w/ a custom stone finish--perfect for casual mornings or hosting friends after a day on the water.The spacious lake-view primary suite opens directly to a covered deck, ideal for savoring spring sunrises & golden evening sunsets. The beautifully updated bath completes this serene retreat. Down the hall, a cheerful guest bedroom or home office sits adjacent to a second full bath, offering comfort, privacy & flexibility.Enjoy both front & back covered deck/patio spaces, extending your living outdoors for morning coffee, fresh spring air & quiet evenings under the stars. Need extra storage? A detached garage just steps away provides room for your golf cart, fishing gear or lake toys.Talk about easy living--HOA dues cover water, sewer, trash, building insurance, exterior maintenance, lawn care, cable TV & access to two community pools, a clubhouse & more.All of this is just min to 2-10x28 3rd party boat slips (add $) from Port of Kimberling Marina, restaurants, spas/boutiques & only 30 min to Branson.Whether you're seeking a full-time lake retreat or a lock-&-leave getaway, this HGTV-remodeled, seasonal lake-view condo delivers style, comfort & simplicity this spring @ 91 Port

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

-$824

Cap rate

2.5%

Cash-on-cash

-19.4%

DSCR

0.39

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$16,152

Property tax($980)

Insurance($1,020)

Utilities($0)

HOA($5,652)

Management($1,292)

Maintenance reserve($808)

Total operating expenses($9,752)

Net operating income$6,400

Down payment$51,000

Loan amount$204,000

Monthly payment (P&I)$1,357.22

Annual debt service($16,287)

Annual cash flow-$9,887

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.