← Back to the guideCompare properties →
UNKNOWNcondovia mls

121 Frontier Way, Unit 22

Kimberling City, MO, 65686

10 bd9 ba4,730 sqftBuilt 2023
Financial analysis

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

No purchase price on file — enter one below to see returns.

Monthly cash flow

$7,833

Cap rate

—

Cash-on-cash

—

DSCR

—

Est. annual revenue$144,014
Stays / year58
Property tax($0)
Insurance($0)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($28,803)
Maintenance reserve($7,201)
Cleaning($5,256)
Lodging / tourism tax($5,761)
Total operating expenses($50,020)
Net operating income$93,994
Down payment$0
Loan amount$0
Monthly payment (P&I)$0.00
Annual debt service($0)
Annual cash flow$93,994
Break-even occupancy1.5%
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.

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.