← New analysisCompare properties →
ACTIVEcondovia mls

707 Rocky Shore Terrace, Unit 7

Kimberling City, MO, 65686

2 bd2 ba925 sqftBuilt 1995

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60314022

List price

$290,000

$314/sqft

Listing description
Stunning Fully Furnished Lakefront Condo on Table Rock Lake - Nightly Rental ApprovedWelcome to this beautifully remodeled 2-bedroom, 2-bath lakefront condo, offered fully furnished and truly move-in ready. Located just steps from the water, this rare Table Rock Lake property provides easy lake access only a few feet from the condo, making it perfect for personal use, investment, or both.This condo is approved for short-term rentals and currently listed with a professional property management company, offering immediate income potential and a smooth transition for new owners looking to continue nightly rentals.Inside, you'll love the recent full remodel, featuring a bright, stylish kitchen with a farmhouse sink and faucet, white cabinetry, decorative backsplash, and stainless-steel range/oven, refrigerator, and microwave. Newer carpet and hard-surface flooring flow throughout, creating a fresh and welcoming feel. The living area includes a sleeper sofa, tasteful decor, and televisions in the living room and both bedrooms--ideal for guests and entertaining.The spacious primary bedroom offers a peaceful retreat with three large view windows, decorative lighting, ample open space, double sinks, and a large walk-in shower. A stackable washer and dryer are included for added convenience.Step outside to your lakeside patio and expansive open deck, surrounded by mature trees for privacy and furnished for outdoor enjoyment. Beautifully decorated, exceptionally clean, and full of charm--this turn-key lakefront condo offers unbeatable Table Rock Lake access and excellent short-term rental potential.
Financial analysis

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

Monthly cash flow

-$1,236

Cap rate

1.3%

Cash-on-cash

-25.6%

DSCR

0.20

Est. annual revenue$28,207
Stays / year58
Property tax($2,900)
Insurance($1,450)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,032)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($24,518)
Net operating income$3,689
Down payment$58,000
Loan amount$232,000
Monthly payment (P&I)$1,543.50
Annual debt service($18,522)
Annual cash flow-$14,833
Break-even occupancy96.2%

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