ACTIVEcondovia mls

24 Starboard Drive, Unit 9

Kimberling City, MO, 65686

2 bd2 ba1,300 sqftBuilt 1991

List price

$259,900

Financial analysis

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

Monthly cash flow

$184

Cap rate

7.2%

Cash-on-cash

4.3%

DSCR

1.13

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($981)

Insurance($1,300)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,809

Down payment$51,980

Loan amount$207,920

Monthly payment (P&I)$1,383.30

Annual debt service($16,600)

Annual cash flow$2,210

Break-even occupancy50.0%

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

Table Rock condo with a view! This open concept condominium provides panoramic views of beautiful Table Rock Lake. Located on the top floor with soaring ceilings, this 2 bedroom/2 bathroom property not only has a spacious deck overlooking the lake, but a covered front dining deck for outdoor entertaining. Inside you'll find granite countertops, woodburning fireplace, and spacious bedrooms. This property also has an oversized garage with attic storage! The highlight of this property is its location and community. Schooner Bay Landing is a vibrant and active community with two swimming pools, clubhouse, lake front access, and activities throughout the year. This property is in a premier location to make it your home and to enjoy the best years of your life.

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.