ACTIVEsingle familyvia mls

134 Little Creek Lane

Kimberling City, MO, 65686

3 bd3 ba2,992 sqftBuilt 2021

List price

$799,900

Financial analysis

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

Monthly cash flow

-$2,715

Cap rate

2.3%

Cash-on-cash

-20.4%

DSCR

0.36

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($5,355)

Insurance($4,000)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$18,511

Down payment$159,980

Loan amount$639,920

Monthly payment (P&I)$4,257.40

Annual debt service($51,089)

Annual cash flow-$32,578

Break-even occupancy113.1%

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

Beautifully maintained Lakefront home with a leased boat slip just below the house included in the price.. Built in 2021 with a ton of custom features, nicely appointed with 3 comfortable bedrooms, 3 baths, and an enclosed sunroom. beamed ceilings, a wood burning fireplace, custom kitchen with an open concept and island. Four spacious decks over-looking Table Rock Lake, perfect for morning coffees or gathering with friends and family! This checks all of the boxes. Located in the heart of Kimberling City with restaurants, grocery and shopping nearby. Enjoy the quick walk or drive down to your 12X30 boat slip for a day on the lake. Want a pool you don't have to clean and maintain or a yard you don't have to mow? This home offers that as well. Community amenities without the hassle! Spend more time at the lake and parks and less time working. You're supposed to be on vacation! Come and enjoy the Ozarks. Silver Dollar City, Dogwood Canyon, Big Cedar Lodge, Top Of the Rock and Thunder Ridge Nature Arena all within minutes.

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.