← New analysisCompare properties →
ACTIVEcondovia mls

1303 Rocky Shore Terrace, Unit 3

Kimberling City, MO, 65686

2 bd2 ba1,300 sqftBuilt 1996

List price

$279,000

.
Financial analysis

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

Monthly cash flow

$77

Cap rate

6.7%

Cash-on-cash

1.7%

DSCR

1.05

Est. annual revenue$40,150
Stays / year67
Property tax($949)
Insurance($1,395)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,746
Down payment$55,800
Loan amount$223,200
Monthly payment (P&I)$1,484.96
Annual debt service($17,819)
Annual cash flow$927
Break-even occupancy52.9%

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
Welcome to your dream Table Rock Lake front retreat! This beautifully updated 2BR/2BA condo offers the perfect blend of comfort and style with great views of the lake right from your living room. Enjoy the convenience of walk-in level access (no steps) into the spacious condo. The open living, dining and well-furnished kitchen with all appliances and ample counter space makes the unit a joy to prepare meals if need be. All the conveniences are at your disposal including washer and dryer. The split floor plan has a nice main suite with jetted tub and walk-in closet. The second bedroom also adjoins a full bath and has multiple beds. This condo has nightly rental potential, and the unit across the hall could double your enjoyment and create the ultimate lakefront getaway for family and friends or increase your rental income. Recent updates to each unit set it above the others. A must see! Table Rock Lake access in the area, and close to all amenities, Silver Dollar City and all Branson attractions.

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.