ACTIVEcondovia mls

11863 State Highway 13, Unit 312

Kimberling City, MO, 65686

2 bd2 ba911 sqftBuilt 1984

List price

$249,000

Financial analysis

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

Monthly cash flow

-$198

Cap rate

5.4%

Cash-on-cash

-4.8%

DSCR

0.85

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,746)

Insurance($1,245)

Utilities($3,000)

HOA($3,576)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$13,523

Down payment$49,800

Loan amount$199,200

Monthly payment (P&I)$1,325.28

Annual debt service($15,903)

Annual cash flow-$2,381

Break-even occupancy60.4%

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

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!!!

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.