ACTIVEcondovia mls

1202 Rocky Shore Terrace

Kimberling City, MO, 65686

2 bd2 ba1,312 sqftBuilt 1996

List price

$274,900

$210/sqft

Financial analysis

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

Monthly cash flow

-$495

Cap rate

4.2%

Cash-on-cash

-10.8%

DSCR

0.66

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,150

Stays / year67

Property tax($1,013)

Insurance($1,375)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($5,482)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Lodging / tourism tax($1,606)

Net operating income$11,614

Down payment$54,980

Loan amount$219,920

Monthly payment (P&I)$1,463.13

Annual debt service($17,558)

Annual cash flow-$5,943

Break-even occupancy69.5%

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

Experience relaxed lakeside living at 1202 Rocky Shore Terrace in Kimberling City with beautiful views of Table Rock Lake. This 2 bedroom, 2 bath turn-key condo is perfectly suited for those seeking a low maintenance retreat with scenic water views and resort style amenities. The open concept living area feels light and airy, creating an inviting space to gather and unwind. The kitchen features bar seating, includes all appliances, and flows seamlessly into the attached dining area where you can enjoy lake views with every meal. A closet in the dining space conveniently houses a stackable washer and dryer for easy everyday living. The spacious primary bedroom offers peaceful lake views and an en-suite bathroom complete with a dual sink vanity, walk in shower, soaking tub, and walk in closet. The second bedroom features a charming bay window seating area and its own en-suite bathroom, providing comfort and privacy for guests. Step outside to the screened-in patio and take in the beautiful views of the water, the perfect spot for morning coffee or evening relaxation. COA dues include trash, common area maintenance, clubhouse access, building insurance, swimming pool, and exterior maintenance, allowing you to spend more time enjoying the lake lifestyle and less time on upkeep. Updates include: new heat pump, water heather, and dishwasher. This lake view condo offers the ideal blend of comfort, convenience, and the natural beauty of the Ozarks.

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.