← New analysisCompare properties →
ACTIVEcondovia mls

100 Getaway Circle, Unit 116

Kimberling City, MO, 65686

2 bd2 ba728 sqftBuilt 1984

Listing courtesy of HCW Realty · (417) 239-0951 · MLS# SOM60311615

List price

$218,000

$299/sqft

Listing description
Walk-In Lake-View Oasis - Luxury Living at Kimberling CrossingExperience the perfect blend of tranquility and recreation in this single-story, 2BR/2BA walk-in condo. Boasting panoramic, year-round views of Table Rock Lake, this unit features an open-concept layout anchored by a cozy fireplace and two brand-new, oversized Anderson sliding doors. Step out onto your private, extended patio--complete with a heater and fire pit--for sunset views that never get old.Inside, enjoy supreme quiet thanks to 8-inch firewall sound insulation. Recent high-value upgrades include a new A/C system and Reverse Osmosis water filtration. Retreat to a primary suite featuring a premium Aireloom luxury mattress, while the guest room offers timeless charm with a solid wood antique set.Resort Living at Its Finest: Enjoy indoor/outdoor pools, pickleball, a fitness center, and a shared resort dock with slip leasing opportunities. Located minutes from the Kimberling City Bridge, you have a 'backdoor' route to Silver Dollar City with nearly no traffic. Short-term & Long-term rentals allowed!
Financial analysis

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

Monthly cash flow

-$637

Cap rate

2.9%

Cash-on-cash

-17.5%

DSCR

0.45

Est. annual revenue$28,207
Stays / year58
Property tax($1,102)
Insurance($1,090)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,600)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($21,928)
Net operating income$6,280
Down payment$43,600
Loan amount$174,400
Monthly payment (P&I)$1,160.29
Annual debt service($13,923)
Annual cash flow-$7,644
Break-even occupancy72.8%

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.

IDX & copyright information