ACTIVEcondovia mls

110 Kimberling Shores Lane, Unit 4

Kimberling City, MO, 65686

2 bd2 ba1,104 sqftBuilt 2008

List price

$144,900

Financial analysis

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

Monthly cash flow

$889

Cap rate

13.8%

Cash-on-cash

36.8%

DSCR

2.15

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($446)

Insurance($725)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,919

Down payment$28,980

Loan amount$115,920

Monthly payment (P&I)$771.22

Annual debt service($9,255)

Annual cash flow$10,665

Break-even occupancy30.6%

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

Welcome to this serene retreat on Table Rock Lake in Kimberling City! This charming two-bedroom, two-bathroom condo offers comfortable living with modern amenities. This Condo features 2 cozy bedrooms and 2 bathrooms, a spacious living room, and a fully equipped kitchen with a refrigerator, dishwasher, microwave, stove and oven. A laundry closet has washer and dryer hookups. private patio. Residents also have access to a swimming pool and a clubhouse, perfect for both relaxation and recreation. Embrace lakeside living at its finest! Located right on Table Rock Lake, 20 minutes away from Silver Dollar City, 25 minutes away from White Water, water park 30 minutes away from Dolly Parton's Stampede, 35 minutes away from the Branson Landing.

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.