← New analysisCompare properties →
ACTIVEcondovia mls

91 Port Drive, Unit 3

Kimberling City, MO, 65686

2 bd2 ba1,300 sqftBuilt 1989

List price

$304,500

91 Port Dr-10
Financial analysis

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

Monthly cash flow

-$72

Cap rate

6.1%

Cash-on-cash

-1.4%

DSCR

0.96

Est. annual revenue$40,150
Stays / year67
Property tax($979)
Insurance($1,523)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,589
Down payment$60,900
Loan amount$243,600
Monthly payment (P&I)$1,620.68
Annual debt service($19,448)
Annual cash flow-$859
Break-even occupancy57.0%

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
LAKE VIEW CONDO in the perfect, quiet community! VIRTUALLY ALL NEW INSIDE! From doors and windows, to flooring, paint, cabinetry, granite counters and appliances - WE ARE AMAZING! Garden level makes for easy access and a wonderful covered and cool front porch area with tiled floor! Step inside to no popcorn ceilings! All new KITCHENLAND cabinetry and an opened up kitchen with stainless appliances/ granite counters - fridge included! LUXURY vinyl plank floor throughout, sparkling white trim and doors and an updated fireplace awaits you! Both the primary and hall bath have been completely updated and you can sing in the shower to your favorite songs thanks to installed blue tooth speaker! There's even a water softener included! Storage closet off the deck and the 0ne car garage is extra deep for golf cart, car storage and so much more! This is a social community where everyone helps each other. The clubhouse offers two pools and facilities you can reserve for a party. I understand they have pretty neat happy hours here too. NO NIGHTLY RENTALS! No docks available but there are some close by in Port Of Kimberling we are told.

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.