← New analysisCompare properties →
ACTIVEcondovia mls

100 Getaway Circle, Unit 123

Kimberling City, MO, 65686

1 bd1 ba520 sqftBuilt 1984

Listing courtesy of Real McCoy Realty · (417) 522-3003 · MLS# SOM60331137

List price

$155,000

$298/sqft

Listing description
WALK-IN*POOLSIDE*LAKEVIEWThis beautifully updated 1-bedroom, 1-bath condo located in one of Table Rock Lake's most desirable resort communities. Featuring bright, cheerful dA(c)cor and a welcoming atmosphere, this fully furnished condo is perfect as a personal lake retreat, vacation home, or investment property with excellent nightly rental potential.Owners and guests enjoy outstanding resort-style amenities, including two outdoor pools (one newly added), an indoor pool, pickleball courts, two playgrounds, and Crazy Craig's Shipwreck Bar & Grill and Crossing Cafe conveniently located on-site. COA Fees include all utilities and Wi-Fi !!!!! Ideally situated just minutes from Port of Kimberling Marina, Silver Dollar City, Indian Point, Dogwood Canyon, StoneBridge Golf Course, and all the shopping, dining, and entertainment Branson has to offer, this condo offers the perfect blend of relaxation and convenience.Whether you're looking for a turnkey vacation home, a low-maintenance lake getaway, or an income-producing investment, this darling property is an exceptional opportunity in the heart of Table Rock Lake country.
Financial analysis

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

Monthly cash flow

-$629

Cap rate

1.5%

Cash-on-cash

-24.4%

DSCR

0.24

Est. annual revenue$21,900
Stays / year58
Property tax($1,135)
Insurance($775)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($3,876)
Management($4,380)
Maintenance reserve($1,095)
Cleaning($5,256)
Lodging / tourism tax($876)
Total operating expenses($19,553)
Net operating income$2,347
Down payment$31,000
Loan amount$124,000
Monthly payment (P&I)$824.98
Annual debt service($9,900)
Annual cash flow-$7,553
Break-even occupancy83.2%

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.

IDX & copyright information