← New analysisCompare properties →
ACTIVEcondovia mls

275 Ozark Mountain Resort Drive, Unit 52

Kimberling City, MO, 65686

2 bd2 ba720 sqftBuilt 1986

Listing courtesy of BFRealty · (417) 294-1162 · MLS# SOM60335019

List price

$208,000

$289/sqft

Listing description
OWNER FINANCING AVAILABLE. WASHER&DRYER INCLUDED. Make Crestwood Cabin #52 your year-around home in the beautiful Ozarks! This upgraded 2 bedroom, 2 bathroom bungalow offers the perfect blend of comfort, convenience, and natural beauty for long term living. This charming bungalow includes a full size washer & dryer for added convenience in your daily routine. Step inside this warm and inviting cabin and enjoy a peaceful, home-like atmosphere surrounded by nature. The spacious private deck is ideal for morning coffee, outdoor dining, or simple unwinding among the trees. Inside, you'll find a completely renovated, fully equipped kitchen, perfect for preparing daily meals, along with a cozy living room featuring a wood-burning fireplace...perfect for relaxing evenings year-round. This charming bungalow includes an in-unit full size washer and dryer for added convenience. The resort setting provides a true sense of community and endless opportunities for recreation right outside your door. Resort Amenities included in your COA dues: Direct access to Table Rock Lake, Boat Launch access at the Port of Kimberling with designated boast tailer parking, Mini golf, pickleball courts, basketball courts, sand volleyball, and tetherball, and swimming pool and internet. Property highlights: Furnished 2 bedrooms, 2 bathrooms, Fully equipped kitchen, In unit full size washer and dryer, Spacious private deck, Wood-burning fireplace, Scenic wooded setting. This is a fantastic opportunity to live full-time at Ozark Mountain Resort. OWNER FINANCING AVAILABLE.
Financial analysis

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

Monthly cash flow

-$1,469

Cap rate

-2.1%

Cash-on-cash

-42.4%

DSCR

-0.33

Est. annual revenue$28,207
Stays / year58
Property tax($12,678)
Insurance($1,040)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($2,692)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($32,546)
Net operating income-$4,339
Down payment$41,600
Loan amount$166,400
Monthly payment (P&I)$1,107.06
Annual debt service($13,285)
Annual cash flow-$17,624
Break-even occupancy105.3%

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