ACTIVEsingle familyvia mls

94 Lakeshore Drive

Kimberling City, MO, 65686

3 bd2 ba1,850 sqftBuilt 1970

Listing courtesy of Keller Williams Tri-Lakes - WP · (417) 336-4999 · MLS# SOM60334282

List price

$221,000

$119/sqft

Listing description

Enjoy the Table Rock Lake lifestyle from this 3-bedroom, 2-bath home in Kimberling Hills, conveniently located near Fisher Creek Cove. Inside, you'll find an open living area with a wood-burning fireplace.The home offers both front and side decks with plenty of space to sit outside, relax, or entertain. The partially fenced backyard includes a storage building and low-maintenance landscaping.One of the highlights of this location is the convenience to Kimberling City. Grab the golf cart and head downtown for restaurants, shopping, seasonal markets, and local activities. You'll also be approximately 30 minutes from Branson's shows, attractions, dining, and entertainment.Whether you're looking for a full-time residence or a place near Table Rock Lake, this property offers a convenient location for enjoying everything the Kimberling City and Branson areas have to offer.HUD home. Property is being sold as-is.

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

$147

Cap rate (all-in)

5.6%

Cash-on-cash

1.6%

DSCR

1.12

Purchase price

Down payment %

Interest rate %

Renovation budget (est.)

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($1,583)

Insurance($884)

Utilities($0)

HOA($0)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($5,208)

Net operating income$15,878

Down payment$44,200

Renovation budget$64,750

Total cash invested$108,950

All-in cost$285,750

Loan amount$176,800

Monthly payment (P&I)$1,176.25

Annual debt service($14,115)

Annual cash flow$1,763

This listing reads as a fixer, so we seeded a rough renovation budget to keep the cap rate honest — the low list price isn't a bargain if it needs work. It's only an estimate; replace it with a contractor bid to see your real return.

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.