← New analysisCompare properties →
ACTIVEcondovia mls

67 Port Drive, Unit 4

Kimberling City, MO, 65686

2 bd2 ba1,300 sqftBuilt 1991

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60335000

List price

$295,900

$228/sqft

Listing description
WALK IN TO COMFORT. WALK IN TO SPACE. WALK IN TO EFFORTLESS LAKE LIVING.Welcome to 67 Port Drive, Unit 4, at Schooner Bay Landing--a TRUE WALK-IN, ONE-LEVEL CONDO where easy living begins the moment you arrive. No stairs to climb, no levels to navigate--just walk through the door and enjoy everything you need on one comfortable level, complemented by beautiful year-round views of Table Rock Lake.Walk in to comfort with 2 bedrooms, 2 bathrooms, abundant natural light and a cozy wood-burning fireplace. This beautifully remodeled condo offers an open kitchen, dining and living area where entertaining feels easy and everyday living feels even easier. Stainless steel appliances, generous cabinetry, granite countertops, a stainless sink and bar seating complete the kitchen.Walk in to space with a generous lake-view primary suite that opens directly to the covered back deck. A comfortable guest bedroom and second full bath provide the flexibility you want for visiting family, friends or a home office--all without ever climbing a stair. Walk-In Spa shower completes the relax & renew you will experience here every day. Walk out to the lake view. Enjoy covered outdoor living in both the front and back, with the back deck becoming your place for morning coffee, southwest sunsets and seasonal fireworks from the Port of Kimberling. This outdoor living area provides that natural refreshing feeling when hear the birds or the rain fall - it's effortless. A detached garage just steps away provides additional storage for your golf cart, fishing gear and lake toys. HOA dues cover water, sewer, trash, building insurance, exterior maintenance, lawn care, cable TV, two community pools, clubhouse and more.Minutes from the Port of Kimberling Marina, restaurants and shopping, this is the kind of lake home that gives you more time to enjoy what brought you here in the first place.One level. No stairs. Less maintenance. More lake life.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,055

Cap rate

2.1%

Cash-on-cash

-21.4%

DSCR

0.33

Est. annual revenue$16,152
Property tax($980)
Insurance($1,184)
Utilities($0)
HOA($5,652)
Management($1,292)
Maintenance reserve($808)
Total operating expenses($9,915)
Net operating income$6,236
Down payment$59,180
Loan amount$236,720
Monthly payment (P&I)$1,574.90
Annual debt service($18,899)
Annual cash flow-$12,662

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