ACTIVEcondovia mls

100 Getaway Circle, Unit 129

Kimberling City, MO, 65686

1 bd2 ba800 sqftBuilt 1984

List price

$159,900

Financial analysis

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

Monthly cash flow

$197

Cap rate

7.9%

Cash-on-cash

7.4%

DSCR

1.23

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($938)

Insurance($800)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,578

Down payment$31,980

Loan amount$127,920

Monthly payment (P&I)$851.05

Annual debt service($10,213)

Annual cash flow$2,365

Break-even occupancy47.5%

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

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!

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.