← New analysisCompare properties →
ACTIVEcondovia mls

6089 State Hwy Dd, Unit 103

Branson West, MO, 65737

2 bd2 ba1,100 sqftBuilt 1997

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60328061

List price

$249,900

$227/sqft

Listing description
Easy, Breezy Table Rock Lake View Living Starts Here! Wake to sweeping Table Rock Lake views, sip coffee as the sun dances across the water, then head out for a day on the lake w/o worrying about exterior maintenance, yardwork, or weekend chores. Best of all, your living space extends far beyond the condo walls. Just steps away, the lake-view clubhouse is ideal for extended family, visiting friends, parties, holiday gatherings, game nights, guest overflow, & even sleepovers, complete w/ full kitchen, fireplace, oversized entertaining deck, incredible lake-view pool, hot tub, & workout room, all w/o the upkeep. Complete the lifestyle w/ an avail 12x30 boat slip & jet ski port min away (add $) featuring incredible drive-to access for easy loading of coolers, lake toys, family, & furry copilots. Inside: Fully renovated & turnkey(add $), this stylish 2 bed,2 bath condo is designed for effortless lake living w/ dues including internet, cable, water, sewer, trash, pool, clubhouse, lawncare, common area maintenance, building insurance, & more! Updates include hardwood & tile flooring, quartz countertops, custom floor-to-ceiling soft-close cabinetry, black stainless appliances, gas cooktop, designer lighting, & fresh modern finishes. Step onto the covered deck for coffee, BBQs, cool lake breezes, wildlife, rainbows, & unforgettable views. The owner's suite offers a spa-inspired walk-in shower, dual sinks, oversized walk-in closet, & in-unit laundry. The lake-view guest bedroom sits across from a full guest bath. By land, you're min to Kimberling City's spas, boutiques, eateries, farmers markets, & daily conveniences, plus Branson, Silver Dollar City, Big Cedar, & Mark Twain National Forest. By water, cruise to boat-up restaurants, favorite fishing holes, peaceful coves, & endless watersports. Come for the views, stay for the easy living, & make room for generations of cherished lake memories. Your easy-breezy, lemon-squeezy Table Rock Lake life awaits @Skyvi
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$891

Cap rate

2.1%

Cash-on-cash

-21.4%

DSCR

0.33

Est. annual revenue$16,152
Property tax($2,499)
Insurance($1,000)
Utilities($0)
HOA($5,280)
Management($1,292)
Maintenance reserve($808)
Total operating expenses($10,878)
Net operating income$5,273
Down payment$49,980
Loan amount$199,920
Monthly payment (P&I)$1,330.07
Annual debt service($15,961)
Annual cash flow-$10,688

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.

IDX & copyright information