← New analysisCompare properties →
ACTIVEcondovia mls

110 Kimberling Lane, Unit 11

Kimberling City, MO, 65686

2 bd2 ba1,290 sqftBuilt 2002

List price

$189,000

Financial analysis

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

Monthly cash flow

$630

Cap rate

10.4%

Cash-on-cash

20.0%

DSCR

1.63

Est. annual revenue$40,150
Stays / year67
Property tax($512)
Insurance($945)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,633
Down payment$37,800
Loan amount$151,200
Monthly payment (P&I)$1,005.94
Annual debt service($12,071)
Annual cash flow$7,562
Break-even occupancy37.7%

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
Lake life awaits in this outstanding Kimberling City condominium -- and at a great value! This 2-bedroom, 2-bathroom retreat offers over 1,200 square feet of open, airy living beneath soaring cathedral ceilings that flow through the living room, kitchen, and dining nook and loft. Step onto your west-facing private patio to soak in serene Table Rock Lake and mountain views, enjoy stunning sunsets, and overlook the sparkling community pool. When adventure calls, a dedicated trail puts you at the lake's edge in minutes. A 2-car garage, convenient location near shopping, and all the amenities of Kimberling City make this the complete package -- whether you're seeking full-time living or the perfect weekend escape.

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.