← New analysisCompare properties →
ACTIVEcondovia mls

80 Kimberling Crossing Drive, Unit 215

Kimberling City, MO, 65686

2 bd2 ba811 sqftBuilt 1989

List price

$180,000

_JJH1767
Financial analysis

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

Monthly cash flow

$615

Cap rate

10.5%

Cash-on-cash

20.5%

DSCR

1.64

Est. annual revenue$40,150
Stays / year67
Property tax($1,319)
Insurance($900)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,871
Down payment$36,000
Loan amount$144,000
Monthly payment (P&I)$958.04
Annual debt service($11,496)
Annual cash flow$7,375
Break-even occupancy38.2%

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
OPEN HOUSE SET UP IS IN UNIT 115, WITH 4 OTHER BEAUTIFUL CONDOS AVAILABLE TO WALK THROUGH AND EXPLORE.Discover your perfect escape at The Getaways at Kimberling Crossing! This updated 2-bedroom, 2-bath condo features new a dishwasher, refrigerator new LVP flooring, fixtures, lighting, new toilets and paint throughout. Enjoy a modern feel in this fully furnished and move-in ready condo. Take in stunning lake views from your covered deck, enjoy the outdoor activities, that include pickleball, indoor and 2 outdoor pools, kids play area and more! Take advantage of approved nightly rental potential. Just minutes from restaurants, local shops, and the best of lake life!Seller is Agent/Owner.

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.