← New analysisCompare properties →
ACTIVEcondovia mls

11863 State Highway 13, Unit 117

Kimberling City, MO, 65686

2 bd2 ba709 sqftBuilt 1984

List price

$197,000

condo and amenities locations
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

9.4%

Cash-on-cash

15.3%

DSCR

1.48

Est. annual revenue$40,150
Stays / year67
Property tax($1,498)
Insurance($985)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,607
Down payment$39,400
Loan amount$157,600
Monthly payment (P&I)$1,048.52
Annual debt service($12,582)
Annual cash flow$6,025
Break-even occupancy41.2%

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
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!

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.