ACTIVEtownhousevia mls

219 S Southport Lane, Unit 31

Kimberling City, MO, 65686

4 bd3 ba3,033 sqftBuilt 1999

List price

$359,000

Financial analysis

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

Monthly cash flow

$706

Cap rate

8.8%

Cash-on-cash

11.8%

DSCR

1.37

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($1,444)

Insurance($1,795)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$31,402

Down payment$71,800

Loan amount$287,200

Monthly payment (P&I)$1,910.75

Annual debt service($22,929)

Annual cash flow$8,473

Break-even occupancy42.6%

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

***$5,000 offered towards the siding fun***Lake days just got easier. ☀️🌊Whether it's sipping coffee on one of the three back decks at sunrise, strolling down to the lake, gathering for card games, or sharing holiday meals (with the clubhouse ovens ready when your kitchen is overflowing with turkey and ham!), this home is all about togetherness. Summers bring laughter at the pool as everyone shows off their cannonball skills, and every season offers space to create traditions that last a lifetime. Lovingly owned since 1999, this home radiates warmth, joy, and family connection. The COA covers water, sewer, trash, exterior insurance, paved roads, concrete driveway, landscaping, clubhouse, and pool--making it easy to focus on what matters most. Whether you're building lifelong friendships with neighbors or filling the rooms with your own family's shenanigans, you'll feel the love and possibility the moment you step through the door.

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.