ACTIVEcondovia mls

100 Getaway Circle, Unit 101

Kimberling City, MO, 65686

2 bd2 ba811 sqftBuilt 1984

List price

$195,000

Financial analysis

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

Monthly cash flow

$472

Cap rate

9.3%

Cash-on-cash

14.5%

DSCR

1.45

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,999)

Insurance($975)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,116

Down payment$39,000

Loan amount$156,000

Monthly payment (P&I)$1,037.87

Annual debt service($12,454)

Annual cash flow$5,662

Break-even occupancy42.1%

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

WALK-IN. No Stairs. Fully Furnished. NEW HVAC. NEW ROOF. ALL NEW APPLIANCES. Successful Nightly Rental. This 2BR 2BA newly renovated condo is just steps from the Outdoor Pool, Children's Playground, Basketball Court & Pickleball Courts. Additional amenities include an indoor pool, 2 restaurants on property, and 2-minute walk to the shoreline for swimming and fishing. Enjoy a King bed with private patio access and a Queen Ensuite with a tub/shower combo. Designer upgrades are everywhere you look. A Cozy Living Area, well equipped kitchen are included to provide you the essentials for a turn key vacation home, retirement home or lucrative investment property. Less than one mile to Port of Kimberling Marina & What's up Dock Marina for Boat Rental and Boat Launch. Trailer parking available on property. 9 Miles to Silver Dollar City. 11 Miles to Dogwood Canyon. 13.5 Miles to the Branson Strip. 20 Miles to 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.