← New analysisCompare properties →
ACTIVEcondovia mls

110 Kimberling Shores Lane, Unit 6

Kimberling City, MO, 65686

2 bd2 ba1,140 sqftBuilt 1993

List price

$177,000

Building 110 Unit 6
Financial analysis

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

Monthly cash flow

$705

Cap rate

11.2%

Cash-on-cash

23.9%

DSCR

1.75

Est. annual revenue$40,150
Stays / year67
Property tax($446)
Insurance($885)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,759
Down payment$35,400
Loan amount$141,600
Monthly payment (P&I)$942.07
Annual debt service($11,305)
Annual cash flow$8,454
Break-even occupancy35.7%

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
Discover the perfect lake getaway with this Walk-In Winter Lakeview Condo located in a, highly convenient lakefront community just across the Kimberling City Bridge on Table Rock Lake, minutes from shopping, restaurants, grocery store conveniences. This beautifully updated 2-bedroom, 2-bathroom condo was completely renovated top-to-bottom in 2024, offering modern finishes and move-in-ready comfort.Enjoy the spacious covered deck that spans the full width of the unit, with direct access from both the living room and the primary bedroom, ideal for relaxing and taking in peaceful views year-round. The 3 little steps to walk-in entry makes access easy, and the unit also includes a 1-CAR ATTACHED GARAGE for added convenience and storage.The community amenities elevate the lifestyle with a clubhouse, swimming pool, and a community dock featuring a swim deck and fish cleaning station. A 10 x 24 BOATSLIP with a new tritoon lift is available for an additional $60,000, perfect for making the most of your time on the water.Don't miss this opportunity to own a fully updated, low-maintenance lake retreat in one of the area's most desirable condo communities!

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.