ACTIVEcondovia mls

1202 Rocky Shore Terrace

Kimberling City, MO, 65686

2 bd2 ba1,312 sqftBuilt 1996

Listing courtesy of Keller Williams · (417) 883-4900 · MLS# SOM60315728

List price

$274,900

$210/sqft

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.

Financial analysis

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

Monthly cash flow

-$889

Cap rate

2.5%

Cash-on-cash

-19.4%

DSCR

0.39

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$32,412

Stays / year58

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($6,482)

Maintenance reserve($1,621)

Cleaning($5,256)

Lodging / tourism tax($1,296)

Total operating expenses($25,525)

Net operating income$6,887

Down payment$54,980

Loan amount$219,920

Monthly payment (P&I)$1,463.13

Annual debt service($17,558)

Annual cash flow-$10,671

Break-even occupancy76.8%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.