← New analysisCompare properties →
ACTIVEcondovia mls

165 Keel Lane, Unit 4

Kimberling City, MO, 65686

2 bd2 ba1,179 sqftBuilt 1976

List price

$159,900

Living room
Financial analysis

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

Monthly cash flow

$805

Cap rate

12.4%

Cash-on-cash

30.2%

DSCR

1.95

Est. annual revenue$40,150
Stays / year67
Property tax($416)
Insurance($800)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,874
Down payment$31,980
Loan amount$127,920
Monthly payment (P&I)$851.05
Annual debt service($10,213)
Annual cash flow$9,662
Break-even occupancy32.9%

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
NOW comes furnished!! What a wonderful 2 bedroom 2 bath condo located in the heart of Kimberling City! This exceptionally appointed condominium is waiting for you to call it home. Walk in to a welcoming and inviting living room with wood burning fireplace to snuggle up to and be mesmerized by the crackling of the fire. Read a book or just sit back and relax. There is a nice spacious kitchen with plenty of counter space and cabinets to inspire your inner chef. There is even room for a table.The split bedroom floor plan allows for plenty of privacy with a primary bedroom with ensuite bath. Sit outside and savor your morning cup of joe as you take in all the Ozarks have to offer. The community has a club house, pool and access to Table Rock Lake to bring it all together for that true Ozarks experience. Don't miss the BOAT on this gem!!

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.