← New analysisCompare properties →
ACTIVEcondovia mls

80 Kimberling Crossing Drive, Unit 237

Kimberling City, MO, 65686

2 bd2 ba913 sqftBuilt 1993

Listing courtesy of Cantrell Real Estate · (417) 414-0324 · MLS# SOM60317707

List price

$215,000

2% price cut$220,000

$235/sqft

Listing description
Experience lakefront living! Looking for a vacation home or nightly rental? 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.
Financial analysis

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

Monthly cash flow

-$497

Cap rate

3.6%

Cash-on-cash

-13.9%

DSCR

0.57

Est. annual revenue$32,412
Stays / year58
Property tax($1,558)
Insurance($1,075)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($5,196)
Management($6,482)
Maintenance reserve($1,621)
Cleaning($5,256)
Lodging / tourism tax($1,296)
Total operating expenses($24,645)
Net operating income$7,767
Down payment$43,000
Loan amount$172,000
Monthly payment (P&I)$1,144.32
Annual debt service($13,732)
Annual cash flow-$5,965
Break-even occupancy64.1%

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