← New analysisCompare properties →
ACTIVEcondovia mls

1601 Paradise Landing Road, Unit C 1

Kimberling City, MO, 65686

2 bd2 ba1,445 sqftBuilt 1994

List price

$409,900

1601 Paradise Landing
Financial analysis

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

Monthly cash flow

-$683

Cap rate

4.4%

Cash-on-cash

-10.0%

DSCR

0.69

Est. annual revenue$40,150
Stays / year67
Property tax($1,062)
Insurance($2,050)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,978
Down payment$81,980
Loan amount$327,920
Monthly payment (P&I)$2,181.66
Annual debt service($26,180)
Annual cash flow-$8,202
Break-even occupancy73.7%

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
Located in Paradise Landing on Table Rock Lake, this walk-in 2 bedroom, 2 bath condo offers comfortable lake living with a leased boat slip included.The open floor plan features a spacious living area, functional kitchen with new stove and microwave, bar seating, and dining space ideal for everyday living or weekend getaways. The primary suite offers a walk-in closet, and you'll enjoy beautiful sunset views. Enjoy easy walk-in access plus the convenience of a private garage.Paradise Landing amenities include a community pool, beautifully maintained grounds, and close proximity to the water. This highly sought-after location is perfect for a full-time residence, vacation getaway, or second home away from home. What truly sets this property apart is the one-year transferable boat slip lease and lift in the subdivision, included in the purchase price.Whether you're looking for lake living or an investment opportunity, this condo offers resort-style living in one of Table Rock Lake's most desirable communities.

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.