ACTIVEcondovia mls

40 Kimberling, Unit 1

Kimberling City, MO, 65686

2 bd2 ba1,364 sqftBuilt 1992

List price

$230,000

Financial analysis

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

Monthly cash flow

-$90

Cap rate

5.9%

Cash-on-cash

-2.4%

DSCR

0.93

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($691)

Insurance($1,150)

Utilities($3,000)

HOA($5,640)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$13,609

Down payment$46,000

Loan amount$184,000

Monthly payment (P&I)$1,224.16

Annual debt service($14,690)

Annual cash flow-$1,081

Break-even occupancy57.5%

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

Simplified Lake Living--Without the MaintenanceIf you've been looking for an easier way to enjoy the lake without the constant upkeep, this well-cared-for patio home in Kimberling Shores offers a practical, low-maintenance solution in a quiet, established lakefront community.This true no-step, single-level home features 2 bedrooms and 2 bathrooms with spacious living areas, high ceilings, and new engineered hardwood flooring throughout. The layout is comfortable and functional, with generous storage, a dedicated laundry room, and an attached garage.The kitchen includes updated appliances and a dedicated coffee bar, while recent improvements--such as a newer HVAC system, newer roof, updated bathrooms, and water softener--provide added peace of mind.Step outside to a large back deck surrounded by mature trees, offering a private, peaceful setting just a short walk from the lake.One of the biggest advantages here is simplified ownership. The monthly HOA covers building insurance, exterior maintenance, lawn care, water, sewer, and trash--reducing ongoing responsibilities and helping make monthly expenses more predictable.Residents also enjoy access to a community pool and clubhouse, all within a welcoming, low-traffic neighborhood.An optional 10x22 boat slip with lift is available for $40,000 for those wanting easy lake access.Located near Table Rock Lake, with convenient access to golf, dining, and entertainment in Branson, this property works well as a full-time residence or a low-maintenance second home.

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.