← New analysisCompare properties →
ACTIVEcondovia mls

50 Ozark Vista Drive, Unit F148

Kimberling City, MO, 65686

2 bd2 ba1,303 sqftBuilt 2008

List price

$244,000

Ozark Mountain Resort
Financial analysis

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

Monthly cash flow

$234

Cap rate

7.5%

Cash-on-cash

5.8%

DSCR

1.18

Est. annual revenue$40,150
Stays / year67
Property tax($1,476)
Insurance($1,220)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,394
Down payment$48,800
Loan amount$195,200
Monthly payment (P&I)$1,298.67
Annual debt service($15,584)
Annual cash flow$2,809
Break-even occupancy48.6%

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
LAKEVIEW! TURN-KEY! This fully furnished 2-bedroom, 2-bath condo at Ozark Mountain Resort offers 1,303 very spacious square feet and a layout designed for maximum flexibility and income potential. A great getaway at the lake that qualifies for short term rental! Plus, the lockout design allows the condo to function as one full 2-bedroom unit or two private spaces--one side featuring a bedroom and bath, and the other a separate suite with bedroom, bath, and kitchenette, perfect for hosting multiple guests or traveling groups. Recently repainted and updated, this property is neat, tidy, and ready to start enjoying and producing income immediately. Step onto the covered private balcony to enjoy peaceful lake views and morning coffee overlooking Table Rock Lake. Ozark Mountain Resort features recently refreshed amenities including an outdoor pool, new pickleball courts, basketball, playground, and walking paths. Located just across the Kimberling City bridge from shopping, dining, and the Port of Kimberling, and only a short drive to Silver Dollar City and Dogwood Canyon, the location can't be beat! That beautiful lake view is hard to find - especially at this price! Better hurry!

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.