← New analysisCompare properties →
ACTIVEsingle familyvia mls

18 Skyline Drive

Kimberling City, MO, 65686

4 bd4 ba3,544 sqftBuilt 1993

Listing courtesy of Lake Expo Real Estate · (573) 693-1613 · MLS# SOM60329715

List price

$700,000

$198/sqft

Listing description
Welcome to you own Table Rock Lake retreat! Nestled in the heart of Kimberling City, this beautifully designed 4-bedroom 3.5 bathroom home offers breathtaking lake views, an expansive floor plan, and the perfect blend of comfort and entertaining space. The main level features an inviting open layout with abundant natural light and panoramic views of Table Rock Lake. Two spacious bedrooms are located upstairs. The Primary bedroom offers its own private access to the back deck and a spacious primary bathroom. Also on the main level is a laundry room and private guest room. The finished lower level offers a separate living area, two additional bedrooms, a bathroom, as well as a John Deer room with a full kitchen making it perfect for a mancave, the ultimate recreational space. or multi-generational living.Step outside to discover your private backyard oasis. Relax in the Hot Tub, gather around the firepit on cool evenings or just unwind while taking in the breathtaking lake views from both the upper and lower living areas. Whether your hosting family and friends or enjoying your peaceful morning coffee, every space is designed to embrace the beauty of the Ozarks.Located just minutes from Kimberling City Marina, Restaurants, shopping and recreation this exceptional property is perfect for a full-time residence, or just a vacation property. Branson, Silver Dollar City, Dogwood Canyon, and Thunder Ridge Amphitheatre are also close, so the entertaining options are endless. Experience the best of Table Rock Lake living at 18 Skyline Drive-where unforgettable views. thoughtful design, resort style outside living all come together to create the perfect place to call home. Schedule your showing today!
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

-$2,657

Cap rate

1.8%

Cash-on-cash

-22.8%

DSCR

0.29

Est. annual revenue$26,010
Property tax($7,000)
Insurance($2,800)
Utilities($0)
HOA($0)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($13,181)
Net operating income$12,829
Down payment$140,000
Loan amount$560,000
Monthly payment (P&I)$3,725.69
Annual debt service($44,708)
Annual cash flow-$31,879

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