ACTIVEcondovia mls

80 Kimberling Crossing Drive, Unit 237

Kimberling City, MO, 65686

2 bd2 ba913 sqftBuilt 1993

List price

$220,000

2820bde3cd4a4e9b867fdbb113a538c8-MediumO

Financial analysis

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

Monthly cash flow

$230

Cap rate

7.6%

Cash-on-cash

6.3%

DSCR

1.20

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,558)

Insurance($1,100)

Utilities($3,000)

HOA($1,620)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$16,812

Down payment$44,000

Loan amount$176,000

Monthly payment (P&I)$1,170.93

Annual debt service($14,051)

Annual cash flow$2,760

Break-even occupancy48.7%

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

OPEN HOUSE SET UP IS IN UNIT 115, WITH 4 OTHER BEAUTIFUL CONDOS AVAILABLE TO WALK THROUGH AND EXPLORE.Experience lakefront living! This newly renovated 2-bedroom, 2-bath 2nd story condo at Kimberling Crossing Waterfront Resort offers stunning lake views and modern comfort in the heart of Kimberling City. The freshly remodeled interior features a stylish, inviting design with an open living space, a full kitchen, washer/dryer, and a private deck perfect for relaxing and enjoying the scenery. Walk down to enjoy easy access to the beautiful surroundings and just a 2-minute walk to Table Rock Lake. Resort amenities include an indoor pool, 2 gated outdoor pools (seasonal), a pickleball court, a half basketball court, and a playground. Conveniently located 3 minutes from Port of Kimberling Marina, 15 minutes to Silver Dollar City, 20 minutes to Dogwood Canyon, and 30 minutes to Branson for entertainment, dining, and shopping. Whether you're searching for a vacation getaway, investment property, or full-time lake retreat, this beautifully updated condo offers the perfect combination of comfort, location, and lake life.

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.