← New analysisCompare properties →
ACTIVEcondovia mls

1901 Paradise Landing Road, Unit 1

Kimberling City, MO, 65686

2 bd3 ba1,632 sqftBuilt 1995

List price

$389,900

.
Financial analysis

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

Monthly cash flow

-$924

Cap rate

3.5%

Cash-on-cash

-14.2%

DSCR

0.55

Est. annual revenue$40,150
Stays / year67
Property tax($1,123)
Insurance($1,950)
Utilities($3,000)
HOA($4,200)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$13,818
Down payment$77,980
Loan amount$311,920
Monthly payment (P&I)$2,075.21
Annual debt service($24,903)
Annual cash flow-$11,085
Break-even occupancy80.3%

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 Table Rock Lake!Stunning highly sought-after condo in Paradise Landing. This well maintained 2BR/2.5BA unit offers style and convenience. Perfect as a full-time residence or vacation home. Newer flooring, appliances and HVAC make this home move-in ready and low maintenance. The open main level includes a spacious living area, dining space and half-bath, making it ideal for entertaining. This end unit floor plan offers more windows and only one adjoining wall with neighbors.Upstairs, you'll find two private bedroom suites, each with their own full bathroom. The primary suite boasts not one, but TWO walk-in closets, offering generous storage. The two-car garage is conveniently connected to the condo with a breezeway.What truly sets this property apart is the one-year transferable boat slip lease and lift in the subdivision (included in the price)--perfect for lake lovers looking for easy access to the water!Enjoy all the beauty and recreation that Table Rock Lake has to offer, right at your doorstep.Schedule your private showing today. Close to Silver Dollar City, amenities, and all Branson attractions

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.