← New analysisCompare properties →
ACTIVEcondovia mls

707 Rocky Shore Terrace, Unit 7

Kimberling City, MO, 65686

2 bd2 ba925 sqftBuilt 1995

List price

$290,000

Livingroom
Financial analysis

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

Monthly cash flow

$46

Cap rate

6.6%

Cash-on-cash

1.0%

DSCR

1.03

Est. annual revenue$40,150
Stays / year67
Property tax($563)
Insurance($1,450)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,077
Down payment$58,000
Loan amount$232,000
Monthly payment (P&I)$1,543.50
Annual debt service($18,522)
Annual cash flow$555
Break-even occupancy53.7%

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
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.

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.