← New analysisCompare properties →
ACTIVEcondovia mls

3 Port Holiday Drive, Unit G

Kimberling City, MO, 65686

2 bd2 ba1,435 sqftBuilt 1975

List price

$225,000

KIMBERLING CITY CONDO
Financial analysis

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

Monthly cash flow

$412

Cap rate

8.6%

Cash-on-cash

11.0%

DSCR

1.34

Est. annual revenue$40,150
Stays / year67
Property tax($653)
Insurance($1,125)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,312
Down payment$45,000
Loan amount$180,000
Monthly payment (P&I)$1,197.54
Annual debt service($14,371)
Annual cash flow$4,941
Break-even occupancy43.7%

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
Welcome to lake living where the views do all the heavy lifting and your biggest decision is whether to sip coffee on the enclosed deck or take a second sip of coffee on the enclosed deck.This charming two-bedroom, two-bathroom condo serves up everything you need for a relaxing retreat near Table Rock Lake. Nobody has to arm-wrestle over who gets the better room -- everybody wins here. A convenient laundry closet keeps chores close and excuses closer, so you can spend less time hauling baskets and more time soaking in those stunning lake views.The open layout flows effortlessly from kitchen to dining room to living room, creating a spacious feel that's perfect for entertaining or just stretching out after a long day on the water. And let's talk about that enclosed deck -- breathtaking views of Table Rock Lake that honestly never get old. Plus, a rare two-car carport means your vehicles stay shaded while you chase sunshine.This complex prohibits vacation rentals, so you can count on peace and quiet rather than revolving-door neighbors. Located near the Kimberling City bridge, you're just moments from the Port of Kimberling, where boat rentals, slip leases, campgrounds, a boat launch, and courts for tennis, basketball, and pickleball await. Craving more excitement? Branson and Silver Dollar City are a short drive away, offering a wonderland of entertainment, shopping, and dining.Lake life is calling -- are you going to answer?

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.