← New analysisCompare properties →
ACTIVEsingle familyvia mls

296 Lillian Lane

Kimberling City, MO, 65686

3 bd3 ba2,360 sqftBuilt 2008

List price

$499,500

296 Lillian Ln, SOB
Financial analysis

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

Monthly cash flow

-$651

Cap rate

4.8%

Cash-on-cash

-7.8%

DSCR

0.76

Est. annual revenue$49,184
Stays / year67
Property tax($1,276)
Insurance($2,498)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,091
Down payment$99,900
Loan amount$399,600
Monthly payment (P&I)$2,658.55
Annual debt service($31,903)
Annual cash flow-$7,811
Break-even occupancy68.9%

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
Bring the whole crew to your escape at Point Seven, just south of the bridge! Tucked away on a quiet dead-end street, this home is in one of Table Rock Lake's most desirable locations. Meticulously built and maintained, this walk-in property features 3 bedrooms, 3 bathrooms (Primary bedroom on main level), and a large bonus room. The home offers that coveted 'away-from-it-all' feeling while remaining just a half-mile from Hwy 13 and local amenities--including Harter House and over five restaurants north of the bridge, plus several more to the south. Designed for entertaining, the main level welcomes you with a spacious kitchen and dining area that opens to a brand new expansive walk-out deck, perfect for soaking in the serene atmosphere and beautiful Ozark Mountain Trees and winter lake views. The lower-level walk-out basement is built for fun! It features a second spacious living area with its own fireplace, a private guest suite, and a massive open flex space--perfect for a home gym, workshop, or the ultimate man cave 17x24. Hosting is a breeze with an oversized lot and ample parking for all your friends, boats, and trailers including a 14x15 John Deere room.Garage, laundry, Kitchen/dining, living room, formal dining, primary bedroom and bathroom, and guest bedroom & bathroom and an awesome deck all on first level!!To complete the package, a 10x24 boat slip with a pair of jet ski lifts is available for additional $$$--making this the perfect headquarters for your lake-life memories. Join a community of great full-time and weekender neighbors and start living the dream today!

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.