ACTIVEcondovia mls

1404 Rocky Shore Terrace

Kimberling City, MO, 65686

2 bd2 ba1,300 sqftBuilt 1996

List price

$324,900

Financial analysis

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

Monthly cash flow

-$191

Cap rate

5.7%

Cash-on-cash

-3.5%

DSCR

0.89

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,006)

Insurance($1,625)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,460

Down payment$64,980

Loan amount$259,920

Monthly payment (P&I)$1,729.25

Annual debt service($20,751)

Annual cash flow-$2,291

Break-even occupancy60.2%

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

Wake up to shimmering lake views in this beautifully updated, fully furnished condo that delivers the ultimate lake lifestyle!Step onto your private patio to soak in the scenery, or take a short walk down to the shoreline for a day of swimming, fishing, or kayaking. Boaters will love the option to purchase a 10x28 boat slip with an approximately 6,000-lb lift for an additional $75,000, making lake days effortless and unforgettable. Even better, this condo can be used as a nightly rental, offering incredible flexibility--enjoy it as your personal retreat, an income-producing getaway, or both!Need a break from the lake? Dive into nonstop fun with two outdoor pools, tennis courts, a fitness room, clubhouse, mini golf, a kids' play area, and a relaxing hot tub--there's something for everyone!

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.