ACTIVEcondovia mls

74 Bridgewater Loop, Unit 5

Kimberling City, MO, 65686

3 bd3 ba1,458 sqftBuilt 2025

List price

$429,900

Financial analysis

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

Monthly cash flow

-$503

Cap rate

5.0%

Cash-on-cash

-7.0%

DSCR

0.78

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($4,299)

Insurance($2,150)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$21,417

Down payment$85,980

Loan amount$343,920

Monthly payment (P&I)$2,288.11

Annual debt service($27,457)

Annual cash flow-$6,040

Break-even occupancy65.8%

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

LUXURY NEW CONSTRUCTION CONDOMINIUMS ON TABLE ROCK LAKE! Welcome to lake living at its finest. These brand new 3 bedroom, 2.5 bath luxury condominiums are perfectly positioned in one of the most desirable locations on Table Rock Lake, offering breathtaking views and direct access to everything Kimberling City has to offer. Designed for both comfort and style, each residence features an open-concept layout with modern finishes, spacious living areas, and oversized outdoor space ideal for soaking in the sights and sounds of the lake. Large windows flood the interior with natural light while framing stunning lake views. Located just minutes from marinas, dining, shopping and entertainment, this premier lakefront setting combines peaceful water views with unmatched convenience. Whether searching for a full time residence, vacation lake getaway, or as a VRBO investment opportunity, these condos deliver the perfect blend of Location, Luxury and Lifestyle. Be sure and ask about the limited number of Boat Slips available in Kimberling Crossing Marina.

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.