← New analysisCompare properties →
ACTIVEcondovia mls

100 Getaway Circle, Unit 118, 119

Kimberling City, MO, 65686

4 bd4 ba1,418 sqftBuilt 1984

Listing courtesy of Alpha Realty MO, LLC · (417) 719-1560 · MLS# SOM60332067

List price

$329,900

6% price cut$349,900

$233/sqft

Listing description
Step inside this beautifully updated 4-bedroom, 4-bath lake getaway, created by combining two 2-bedroom, 2-bath condos into one spacious retreat! The flexible layout allows the units to be separated, making it ideal for larger groups, personal use, or nightly rental. Use one unit as your own lake retreat while renting the other, or rent both individually. Both units are nightly-rental approved, fully furnished, and updated, with convenient walk-in entrances, no units above, and a new roof. Enjoy resort amenities including indoor and outdoor pools, pickleball and basketball courts, a children's playground, and two onsite restaurants. Outdoor amenities are just steps away. Just 1.5 miles to Port of Kimberling Marina, 9 miles to Silver Dollar City, and 11 miles to the Branson Strip. Grocery shopping is conveniently located across the highway. COA dues include all utilities and WiFi. Don't miss your opportunity to own a versatile lake getaway in the heart of Kimberling City! See child listings for details.
Financial analysis

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

Monthly cash flow

-$461

Cap rate

4.7%

Cash-on-cash

-8.4%

DSCR

0.74

Est. annual revenue$57,466
Stays / year58
Property tax($3,954)
Insurance($1,650)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($12,240)
Management($11,493)
Maintenance reserve($2,873)
Cleaning($5,256)
Lodging / tourism tax($2,299)
Total operating expenses($41,925)
Net operating income$15,541
Down payment$65,980
Loan amount$263,920
Monthly payment (P&I)$1,755.87
Annual debt service($21,070)
Annual cash flow-$5,530
Break-even occupancy55.5%

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