ACTIVEcondovia mls

133 Carefree Lane, Unit 16

Kimberling City, MO, 65686

5 bd6 ba3,210 sqftBuilt 2022

List price

$739,000

Financial analysis

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

Monthly cash flow

-$1,379

Cap rate

4.2%

Cash-on-cash

-11.2%

DSCR

0.65

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($7,073)

Insurance($3,695)

Utilities($3,000)

HOA($0)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$30,648

Down payment$147,800

Loan amount$591,200

Monthly payment (P&I)$3,933.27

Annual debt service($47,199)

Annual cash flow-$16,551

Break-even occupancy75.5%

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 Lake Nightly Rental Cabin | Turn-Key Furnished | Boat Slip AvailableNightly rental approved lakeview cabin in sought-after Table Rock Shore Resort--designed for income + unforgettable guest experiences. Turn-key furnished & rental-ready, this 5BR, 5.5BA retreat offers 3 living areas, dual owner's suites on separate levels, & an XL bunk room w/6 bunks--ideal for maximizing occupancy & ROI.Resort-style amenities set this property apart: saltwater pool, waterfalls, dual hot tubs, splash pad, cabana, lakeview pavilion & beautifully maintained grounds year-round. Guests enjoy shoreline walking trails, seasonal waterfall, & quick access to paddleboarding, kayaking & fishing on Table Rock Lake.The cabin feel shines w/warm finishes, airy open-concept living, stone surfaces & a chef's kitchen w/premium stainless appliances--perfect for hosting large groups. Outdoor spaces deliver w/covered deck, lower patio, private hot tub, grill zone & peaceful lake views surrounded by nature.11x28 boat slip available (add $) just steps away--major rental draw. Optional onsite management for seamless nightly/weekly bookings.Prime location ~30 min to Branson, Silver Dollar City, golf & Mark Twain National Forest.Lake views. Resort amenities. Proven rental potential.

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.