ACTIVEcondovia mls

80 Kimberling Crossing Drive, Unit 229

Kimberling City, MO, 65686

2 bd2 ba824 sqftBuilt 1989

List price

$209,000

Financial analysis

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

Monthly cash flow

$420

Cap rate

8.8%

Cash-on-cash

12.1%

DSCR

1.38

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,655)

Insurance($1,045)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,390

Down payment$41,800

Loan amount$167,200

Monthly payment (P&I)$1,112.39

Annual debt service($13,349)

Annual cash flow$5,041

Break-even occupancy43.5%

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

Step back in time with this unique 2BR 2BA successful nightly rental condo. If you like nostalgia, you'll LOVE the Retro Table Rock decor! Turnkey and Fully Furnished! Breathtaking View of the lake and the Kimberling City Bridge. Amenities include indoor & outdoor pools, pickleball courts, half basketball court, playground, and restaurants on-site, Crossing Cafe & coming soon, Crazy Craig's Shipwreck Bar & Grill. Less than 1 mile to Port of Kimberling Marina & What's Up Dock Marina. 10 miles to Silver Dollar City. HOA dues include water, sewer, trash, building insurance, exterior maintenance, lawn care and ALL amenities!

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.