ACTIVEcondovia mls

88 Towers Aly Unit #303

Kimberling City, MO, 65686

2 bd2 ba1,062 sqftBuilt 2025

Listing courtesy of MRG Realty LLC · (417) 544-0044 · MLS# SOM60314486

List price

$329,000

$310/sqft

Listing description

LUXURY NEW CONSTRUCTION CONDOMINIUMS ON TABLE ROCK LAKE! Welcome to lake living at its finest. These brand new 2 bedroom, 2 bath luxury condominiums are perfectly positioned in one of the most desirable locations on Table Rock Lake, offering breathtaking views and direct access to everything Kimberling City has to offer. Designed for both comfort and style, each residence features an open-concept layout with modern finishes, spacious living areas, and oversized outdoor space ideal for soaking in the sights and sounds of the lake. Large windows flood the interior with natural light while framing stunning lake views.Located just minutes from marinas, dining, shopping and entertainment, this premier lakefront setting combines peaceful water views with unmatched convenience. Whether searching for a full time residence, vacation lake getaway, or as a VRBO investment opportunity, these condos deliver the perfect blend of Location, Luxury and Lifestyle. Be sure and ask about the limited number of Boat Slips available in Kimberling Crossing Marina.

Financial analysis

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

Monthly cash flow

-$1,244

Cap rate

1.8%

Cash-on-cash

-22.7%

DSCR

0.29

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$32,412

Stays / year58

Property tax($3,290)

Insurance($1,645)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($3,732)

Management($6,482)

Maintenance reserve($1,621)

Cleaning($5,256)

Lodging / tourism tax($1,296)

Total operating expenses($26,322)

Net operating income$6,090

Down payment$65,800

Loan amount$263,200

Monthly payment (P&I)$1,751.08

Annual debt service($21,013)

Annual cash flow-$14,923

Break-even occupancy88.3%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.