← New analysisCompare properties →
ACTIVEcondovia mls

100 Getaway Circle, Unit 116

Kimberling City, MO, 65686

2 bd2 ba728 sqftBuilt 1984

List price

$244,000

littledipper
Financial analysis

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

Monthly cash flow

$265

Cap rate

7.7%

Cash-on-cash

6.5%

DSCR

1.20

Est. annual revenue$40,150
Stays / year67
Property tax($1,102)
Insurance($1,220)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,768
Down payment$48,800
Loan amount$195,200
Monthly payment (P&I)$1,298.67
Annual debt service($15,584)
Annual cash flow$3,184
Break-even occupancy47.7%

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
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!

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.