ACTIVEcondovia mls

133 Carefree Lane, Unit 11

Kimberling City, MO, 65686

3 bd4 ba2,370 sqftBuilt 2021

List price

$699,150

Financial analysis

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

Monthly cash flow

-$2,126

Cap rate

2.7%

Cash-on-cash

-18.2%

DSCR

0.43

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($5,222)

Insurance($3,496)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$19,147

Down payment$139,830

Loan amount$559,320

Monthly payment (P&I)$3,721.17

Annual debt service($44,654)

Annual cash flow-$25,507

Break-even occupancy100.4%

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 Lakefront Living - Table Rock Shore ResortNow offering your own extraordinary slice of lakefront, lake-view luxury living. This intimate, master-planned enclave showcases unrivaled privacy w/ resort-caliber amenities: professional year-round landscaping, sparkling saltwater pool, 2 waterfalls, dual hot tubs, cabana & splash pad for the kids, & an elegant lake view pavilion designed for gatherings large or small. Scenic walking trails along a seasonal waterfall & the beautiful shoreline also offer effortless strolls to early-morning paddleboarding, kayaking, & fishing. An 11x28 boat slip (add $) is also avail just steps from your door to complete your lakefront experience.Inside this private, fully furnished water view estate discover design blending comfort w/ true elegance & exceptional craftsmanship. Boasting 3 bdrms, 3.5 baths, & 2 living spaces, the home provides remarkable spaces for both large gatherings & private retreats. Each floor hosts its own owner's suite w/ private spa-like bath w/ custom tiled walk in shower. A chef's kitchen w/ premium stainless appliances, fully equipped cookware, & striking Phoenix stone countertops anchors the home along w/ light, airy finishes & a sense of sophistication at every turn. Expansive covered deck & lower level patio invites evenings of grilling, cool lake breezes, & the gentle sound of waves, a true paradise.Bonus! Optional onsite property management makes ownership truly carefree w/ the ability to offer turn-key weekly rentals for income w/o lifting a finger.And the location! By water min to boat-up restaurants & top fishing holes; by land local spas, boutiques, & eateries, & ~30 min to Branson, Silver Dollar City, championship golf, National Forest & more.Your carefree luxury escape awaits @ Table Rock Shore Resort--where unmatched natural beauty & world-class amenities come together in perfect waterfront harmony @113 Carefree Ln, 11.

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.