← New analysisCompare properties →
ACTIVEcondovia mls

245 Cove Crest, Unit 105

Kimberling City, MO, 65686

2 bd2 ba1,767 sqftBuilt 2011

List price

$515,000

245 cove crest 105 (1)
Financial analysis

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

Monthly cash flow

-$1,378

Cap rate

3.2%

Cash-on-cash

-16.1%

DSCR

0.50

Est. annual revenue$40,150
Stays / year67
Property tax($2,161)
Insurance($2,575)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,354
Down payment$103,000
Loan amount$412,000
Monthly payment (P&I)$2,741.05
Annual debt service($32,893)
Annual cash flow-$16,539
Break-even occupancy92.8%

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
Lakefront -Gated- Positioned on the peaceful side of Table Rock Lake within the prestigious gated community of Pointe Seven Condos, this exceptional 2-bedroom, 2-bath luxury residence delivers the refined lake lifestyle discerning buyers have been searching for. Thoughtfully designed for comfort, elegance, and effortless living, this true walk-in condo offers the rare convenience of parking and walking directly into your home -- no stairs, no hassle, just seamless accessibility.From the moment you enter, you are welcomed by sophisticated finishes, timeless design elements, and breathtaking year-round lake views that create a calming retreat from everyday life. Spa-inspired bathrooms feature vessel sinks, designer tilework, a soaking tub, and a walk-in shower that brings a resort-style experience into your daily routine.Pointe Seven is known for its upscale atmosphere and resort-quality amenities, including a beautifully appointed clubhouse, exercise room, saltwater pool, hot tub, picnic area, and meticulously maintained grounds. Water, sewer, trash, and exterior maintenance are included, allowing you to enjoy a truly low-maintenance luxury lifestyle and spend more time enjoying the lake.One of the most exceptional offerings with this property is the rare private 2-car garage *- one of only three within the subdivision -- providing abundant storage for lake toys, vehicles, and recreational equipment while adding significant value and convenience. Complete the luxury lake experience, additional package options are available including an 11'x30' boat slip with HydroHoist lift and locker for $80,000, a golf cart with specialty tires for $6,000, and the double garage for $75,000. Conveniently located in Kimberling City, with exceptional boutique shopping, spas, restaurants and shopping. The Lake Awaits!

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.