ACTIVEcondovia mls

100 Getaway Circle, Unit 129

Kimberling City, MO, 65686

1 bd2 ba800 sqftBuilt 1984

Listing courtesy of Home Sweet Home Realty & Associates, LLC · (417) 221-6466 · MLS# SOM60324204

List price

$159,900

$200/sqft

Listing description

This beautifully updated 1-bedroom, 2-bathroom condo (that sleeps 6) offers breathtaking lake views and is approved for nightly rentals -- Make it your personal space and rent it when you are out of town or it can be the perfect investment opportunity! Sold fully furnished with an acceptable offer, it's move-in ready or ready to rent out immediately. Enjoy resort-style amenities including both indoor and outdoor pools, pickle ball courts, basketball courts, playground and more! Whether you're seeking a serene retreat or a profitable rental property or both, this condo is the perfect escape on Table Rock Lake. Don't miss your chance to own a slice of paradise!

Financial analysis

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

Monthly cash flow

-$392

Cap rate

3.5%

Cash-on-cash

-14.7%

DSCR

0.54

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$26,105

Stays / year58

Property tax($938)

Insurance($800)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($3,867)

Management($5,221)

Maintenance reserve($1,305)

Cleaning($5,256)

Lodging / tourism tax($1,044)

Total operating expenses($20,591)

Net operating income$5,514

Down payment$31,980

Loan amount$127,920

Monthly payment (P&I)$851.05

Annual debt service($10,213)

Annual cash flow-$4,699

Break-even occupancy65.0%

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.