ACTIVEcondovia mls

100 Getaway Circle, Unit 120

Kimberling City, MO, 65686

2 bd2 ba728 sqftBuilt 1984

List price

$214,900

Financial analysis

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

Monthly cash flow

$344

Cap rate

8.3%

Cash-on-cash

9.6%

DSCR

1.30

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,165)

Insurance($1,075)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$17,851

Down payment$42,980

Loan amount$171,920

Monthly payment (P&I)$1,143.79

Annual debt service($13,725)

Annual cash flow$4,125

Break-even occupancy45.6%

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

Don't miss this beautifully updated ground-level condo in the highly desirable Getaways at Kimberling Crossing located near Table Rock Lake! This turnkey, fully furnished unit is perfect for a personal retreat, nightly vacation rental, or long-term investment rental. Enjoy direct access to all the community amenities, including an outdoor pool, pickleball and basketball courts all just steps from your door. Featuring a washer and dryer in-unit for added convenience with tasteful updates throughout this condo. Don't miss this exceptional opportunity to own this fully furnished property in a prime location, perfect for relaxing getaways or generating passive income year-round!

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.