ACTIVEcondovia mls

11863 State Highway 13, Unit 312

Kimberling City, MO, 65686

2 bd2 ba911 sqftBuilt 1984

Listing courtesy of ReeceNichols -Kimberling City · (417) 272-5253 · MLS# SOM60292294

List price

$249,000

$273/sqft

Listing description

LAKEFRONT Condominium Located in the Newly Renovated ''The Getaways at Kimberling Crossing Resort'' Beautiful Panoramic Views of Table Rock Lake!! This 2 Bedroom, 2 Bath Unit is located on the Lower Level and has amazing Lakefront Views from the Deck!! The Kitchen and Bathroom have Granite Countertops, and recently added all New Laminate Flooring and a New Wooden Deck off the Living Room for a easy Walk to the Lake. Cozy Fireplace in the Living Room for Chilly Nights, and the Primary Bathroom has a Tile Shower overlooking the Lake!! This Unit comes Fully Furnished and is Nightly Rental Approved!! Dining and Shopping is just steps away. Branson attactions are a short drive!! This Condominium offers the complete package for a Restful and Relaxing Vacation on the Lake! You have to see it to appreciate it!!!

Financial analysis

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

Monthly cash flow

-$836

Cap rate

2.4%

Cash-on-cash

-20.2%

DSCR

0.37

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($2,746)

Insurance($1,245)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,196)

Management($6,482)

Maintenance reserve($1,621)

Cleaning($5,256)

Lodging / tourism tax($1,296)

Total operating expenses($26,543)

Net operating income$5,869

Down payment$49,800

Loan amount$199,200

Monthly payment (P&I)$1,325.28

Annual debt service($15,903)

Annual cash flow-$10,034

Break-even occupancy75.1%

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.