ACTIVEcondovia mls

145 Starboard Drive, Unit 106

Kimberling City, MO, 65686

2 bd2 ba1,182 sqftBuilt 1976

List price

$179,900

Financial analysis

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

Monthly cash flow

$689

Cap rate

11.0%

Cash-on-cash

23.0%

DSCR

1.72

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($429)

Insurance($900)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,761

Down payment$35,980

Loan amount$143,920

Monthly payment (P&I)$957.50

Annual debt service($11,490)

Annual cash flow$8,271

Break-even occupancy36.1%

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

Embrace a serene lifestyle from this inviting and newly updated 2-bedroom, 2-bath condo, perfectly situated within a desirable lakeside community. Step inside to a thoughtfully designed layout featuring a cozy fireplace, ideal for chilly evenings, and fully equipped with all new kitchen appliances, plus a washer/dryer are included, ensuring a move-in ready experience. As an end unit, it boasts additional windows that flood the bedrooms with natural light, creating a bright and airy atmosphere. Outside, a spacious back deck provides the perfect setting for relaxation, offering picturesque winter Table Rock lakeviews that add a touch of tranquility to your daily life. A dedicated covered parking spot offers convenience, while community amenities including a welcoming clubhouse and refreshing pool further enhance the resort-like feel. This exclusive community ensures a quiet, residential atmosphere, as it strictly prohibits nightly or long-term rentals, fostering a true sense of neighborhood and peace of mind.

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.