← New analysisCompare properties →
ACTIVEcondovia mls

100 Getaway Circle, Unit 115

Kimberling City, MO, 65686

2 bd2 ba730 sqftBuilt 1984

List price

$205,000

30f80411353d46bdab3990d301b5311d-MediumO
Financial analysis

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

Monthly cash flow

$273

Cap rate

8.0%

Cash-on-cash

8.0%

DSCR

1.25

Est. annual revenue$40,150
Stays / year67
Property tax($2,082)
Insurance($1,025)
Utilities($3,000)
HOA($1,620)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,363
Down payment$41,000
Loan amount$164,000
Monthly payment (P&I)$1,091.10
Annual debt service($13,093)
Annual cash flow$3,270
Break-even occupancy47.5%

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
OPEN HOUSE SET UP IS IN UNIT 115, WITH 4 OTHER BEAUTIFUL CONDOS AVAILABLE TO WALK THROUGH AND EXPLORE.Experience lakefront living! This newly renovated 2-bedroom, 2-bath walk-out condo at Kimberling Crossing Waterfront Resort offers stunning lake views and modern comfort in the heart of Kimberling City. The freshly remodeled interior features a stylish, inviting design with an open living space and a private patio perfect for relaxing and enjoying the scenery. Walk out your door to enjoy easy access to the beautiful surroundings and just a 2-minute walk to Table Rock Lake. Resort amenities include an indoor pool, 2 gated outdoor pools (seasonal), a pickleball court, a half basketball court, and a playground. Conveniently located 3 minutes from Port of Kimberling Marina, 15 minutes to Silver Dollar City, 20 minutes to Dogwood Canyon, and 30 minutes to Branson for entertainment, dining, and shopping. Whether you're searching for a vacation getaway, investment property, or full-time lake retreat, this beautifully updated condo offers the perfect combination of comfort, location, and lake life.

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.