← New analysisCompare properties →
ACTIVEsingle familyvia mls

164 Omega Lane

Kimberling City, MO, 65686

4 bd3 ba3,673 sqftBuilt 1999

List price

$1,500,000

164-Omega-Ln-Kimberling-City-Water-View
Financial analysis

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

Monthly cash flow

-$5,948

Cap rate

1.6%

Cash-on-cash

-23.8%

DSCR

0.25

Est. annual revenue$58,218
Stays / year67
Property tax($2,718)
Insurance($7,500)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$24,422
Down payment$300,000
Loan amount$1,200,000
Monthly payment (P&I)$7,983.63
Annual debt service($95,804)
Annual cash flow-$71,381
Break-even occupancy159.3%

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
The Omega. A rare opportunity to own a true multi-generational Table Rock Lake retreat featuring two private 2-bedroom homes on a fully fenced & gated 5-acre estate w/ jaw-dropping 180 sunset lake views, resort-style infinity pool, 40x50 shop, & two boat slips available just below the property (10x26 & 10x28 add$). Built for gathering, relaxing, & unforgettable lake memories for generations to come. Pass through the stately gated entrance & discover meticulously maintained grounds designed for both privacy & entertaining. The main residence offers soaring ceilings, XL windows framing endless lake, mountain, & sunset views, plus an expansive open-concept layout flooded w/natural light. Chef's kitchen boasts granite counters, stainless appliances, bar seating, abundant cabinetry, & seamless flow to dining/living spaces. Owner favorite! Stunning all-seasons room perfectly positioned between the owner's suite, main living area, & infinity pool creates effortless indoor/outdoor flow for morning coffee, sunset cocktails, or year-round lake view relaxation. Outside, enjoy an incredible lake view patio complete w/pergola, cook station, & sunset infinity style pool overlooking crystal clear Table Rock Lake. Just across the drive, the separate guest residence offers the perfect setup for extended family, guests, full-time living, or hobby/craft space w/private patio seating, cool lake breezes, open living/dining, kitchenette, full bath, & two oversized deep bedrooms/bunkrooms. Lake life gets even better w/easy access to the slips below, additional waterfront parking, & the 40x50 shop ideal for boat/RV storage, lake toys, workshop space, or fish-story headquarters. Add highlights include low-maintenance siding & landscaping, attached 2-car garage, newer roof, like-new carpet, ample parking, & turn-key furnished option (add$). And the location! Min by land to town & by water to boat up restaurants, quiet coves, hot fishing holes & more. Cherished memories await @ 164 Omega Ln.

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.