ACTIVEcondovia mls

228 Seven Cove Lane, Unit 1-202

Kimberling City, MO, 65686

2 bd2 ba1,640 sqftBuilt 2008

List price

$425,000

Financial analysis

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

Monthly cash flow

-$925

Cap rate

3.8%

Cash-on-cash

-13.1%

DSCR

0.59

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,918)

Insurance($2,125)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$16,047

Down payment$85,000

Loan amount$340,000

Monthly payment (P&I)$2,262.03

Annual debt service($27,144)

Annual cash flow-$11,097

Break-even occupancy80.3%

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

Boater's bliss! Welcome to Pointe Seven condos in Kimberling City, where Table Rock Lake views take center stage. This rare, walk-in condo is designed for comfort, whether as a vacation getaway or full-time home. The open floor plan highlights a gourmet kitchen, fireplace, and covered deck made for both entertaining and unwinding. A versatile bonus room works perfectly as an office, reading nook, or extra bedroom. Got a boat? A premier 10x30 slip with lift and locker is available within walking distance for $75k. Pointe Seven offers resort-style living with a clubhouse, fitness center, pavilion, heated pool, hot tub, easy lake access, community docks, and more. Life is better at the lake, and this place proves it! Tour in person or explore the 3D virtual tour today.

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.