← New analysisCompare properties →
ACTIVEcondovia mls

11863 State Highway 13, Unit 117

Kimberling City, MO, 65686

2 bd2 ba709 sqftBuilt 1984

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60321117

List price

$197,000

$278/sqft

Listing description
This lakeview walk-in condo is hands down one of the best values on the market! Located in a lakefront resort community that is loaded with updated amenities like an indoor pool, outdoor pool, playground, pickleball courts, and basketball too! Plus all the amenities of Kimberling City are literally right next door! Inside you'll find two bedrooms and two bathrooms that have been professionally remodeled and expertly furnished and decorated. This condo is a ''Guest favorite'' on Airbnb so you're not just getting a condo, you're getting the foundation for a successful nightly rental business! With NO neighbors above or below you and NO stairs you or your guests will find this lakeside retreat to be a true treat! This unit is priced to sell and ready for summer, get your showing scheduled now!
Financial analysis

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

Monthly cash flow

-$502

Cap rate

3.3%

Cash-on-cash

-15.3%

DSCR

0.52

Est. annual revenue$28,207
Stays / year58
Property tax($1,498)
Insurance($985)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($3,576)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($21,655)
Net operating income$6,552
Down payment$39,400
Loan amount$157,600
Monthly payment (P&I)$1,048.52
Annual debt service($12,582)
Annual cash flow-$6,030
Break-even occupancy67.6%

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