← New analysisCompare properties →
ACTIVEcondovia mls

91 Port Drive, Unit 1

Kimberling City, MO, 65686

2 bd2 ba1,300 sqftBuilt 1989

List price

$275,000

Table Rock Lake View 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

$98

Cap rate

6.8%

Cash-on-cash

2.1%

DSCR

1.07

Est. annual revenue$40,150
Stays / year67
Property tax($980)
Insurance($1,375)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,735
Down payment$55,000
Loan amount$220,000
Monthly payment (P&I)$1,463.67
Annual debt service($17,564)
Annual cash flow$1,171
Break-even occupancy52.3%

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
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

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.