← New analysisCompare properties →
ACTIVEcondovia mls

67 Port Drive, Unit 7

Kimberling City, MO, 65686

2 bd2 ba1,300 sqftBuilt 1991

List price

$299,900

67-Port-Dr-Codno-Lakeview
Financial analysis

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

Monthly cash flow

-$45

Cap rate

6.2%

Cash-on-cash

-0.9%

DSCR

0.97

Est. annual revenue$40,150
Stays / year67
Property tax($981)
Insurance($1,500)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,609
Down payment$59,980
Loan amount$239,920
Monthly payment (P&I)$1,596.19
Annual debt service($19,154)
Annual cash flow-$545
Break-even occupancy56.2%

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 springtime at Table Rock Lake, where fresh blooms, warm breezes, and sparkling water views set the tone for effortless lake living. This beautifully maintained 2 bed, 2 bath HGTV-inspired lake-view condo offers stunning sunrise and sunset views over crystal-clear waters--bringing fresh energy and beauty to every season. Located in highly sought-after Schooner Bay Landing, enjoy a low-maintenance lifestyle just in time for spring. HOA dues include water, sewer, trash, building insurance, exterior maintenance, lawn care, two community pools, clubhouse, and cable TV--so you can spend more time enjoying the lake.Inside, vaulted ceilings create an open, airy feel, anchored by a cozy wood-burning fireplace--perfect for cool mornings or relaxing evenings. Skylights and oversized windows fill the space with natural light while framing picturesque lake views that flow seamlessly into the dining area and well-appointed kitchen. The kitchen features granite countertops, rich wood cabinetry, ample prep and storage space, and bar seating--ideal for gathering.The spacious lake-view owner's suite offers a peaceful retreat with walk-out access to the covered patio and a spa-like bath. A bright guest bedroom (or office) and second full bath complete the layout. Enjoy year-round outdoor living with both front and back covered deck spaces, plus a detached garage just steps away--perfect for golf carts and lake gear.Less than 5 minutes to Kimberling City and Port of Kimberling Marina, with two 10x28 third-party boat slips available (additional cost). Everyday conveniences are just 15 minutes away, and Branson is an easy 30-minute drive. Fresh air, blooming views, and lake days ahead--welcome to spring at Schooner Bay Landing in the heart of the Ozarks.

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.