ACTIVEcondovia mls

80 Kimberling Crossing Drive, Unit 214

Kimberling City, MO, 65686

2 bd2 ba811 sqftBuilt 1989

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60332169

List price

$175,000

$216/sqft

Listing description

Welcome to your perfect Ozarks getaway at 80 Kimberling Crossing Dr., Unit 214, Kimberling City, Missouri! This inviting 2-bedroom, 2-bathroom condo offers the ideal combination of comfort, recreation, beautiful surroundings, and convenient access to everything the Kimberling City and Branson areas have to offer.Enjoy the relaxing lifestyle of Table Rock Lake with a beautiful Table Rock Lake view right from your own retreat. Whether you're looking for a weekend escape, a vacation home, or a place to enjoy the lake life year-round, this condo puts you in the perfect location to make lasting memories.Located in the heart of Kimberling City, you'll have easy access to local dining, shopping, outdoor recreation, and the laid-back atmosphere that makes the Ozarks such a desirable destination. Spend your mornings enjoying the peaceful lake scenery, your afternoons soaking up the sun, and your evenings relaxing after a fun-filled day.The community offers an outstanding lineup of amenities for both adults and kids. Take a refreshing dip in the pool, challenge family and friends to a game of basketball, or enjoy some friendly competition on the tennis court. If pickleball is your favorite pastime, you'll appreciate having a pickleball court right in the community. Younger guests will love the kids' play area, giving the whole family plenty of ways to stay active and entertained without ever having to leave home.And, of course, there's the lake. Lake life is easy here. Spend your days boating, fishing, swimming, relaxing, or simply taking in the beauty of Table Rock Lake. The surrounding Ozark scenery provides the perfect backdrop for both adventure and relaxation.When you're ready for a change of pace, you're also conveniently located close to Branson shows and entertainment. Enjoy a day on the lake and then head into Branson for live music, theater, attractions, dining, and family-friendly entertainment.

Financial analysis

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

Monthly cash flow

-$176

Cap rate

5.2%

Cash-on-cash

-6.0%

DSCR

0.81

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$32,412

Stays / year58

Property tax($1,161)

Insurance($875)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($4,500)

Management($6,482)

Maintenance reserve($1,621)

Cleaning($5,256)

Lodging / tourism tax($1,296)

Total operating expenses($23,351)

Net operating income$9,061

Down payment$35,000

Loan amount$140,000

Monthly payment (P&I)$931.42

Annual debt service($11,177)

Annual cash flow-$2,116

Break-even occupancy53.7%

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.