ACTIVEcondovia mls

100 Getaway Circle, Unit 107

Kimberling City, MO, 65686

2 bd2 ba900 sqftBuilt 1984

List price

$225,000

Financial analysis

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

Monthly cash flow

$421

Cap rate

8.6%

Cash-on-cash

11.2%

DSCR

1.35

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($544)

Insurance($1,125)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,421

Down payment$45,000

Loan amount$180,000

Monthly payment (P&I)$1,197.54

Annual debt service($14,371)

Annual cash flow$5,051

Break-even occupancy43.5%

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

This beautifully updated 2-bedroom, 2-bathroom condo (that sleeps 6) offers breathtaking lake views and is approved for nightly rentals, making it an ideal investment opportunity! Sold fully furnished with an acceptable offer, it's move-in ready or ready to rent out immediately. Enjoy resort-style amenities including both indoor and outdoor pools, pickle ball courts, basketball courts, playground and more! Whether you're seeking a serene retreat or a profitable rental property or both, this condo is the perfect escape on Table Rock Lake. Don't miss your chance to own a slice of paradise!

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.