← New analysisCompare properties →
ACTIVEsingle familyvia mls

532 Bonanza Drive

Kimberling City, MO, 65686

4 bd3 ba2,500 sqftBuilt 1986

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60328652

List price

$385,000

$154/sqft

Listing description
Lake views, room for all the toys & a one-of-a-kind round home await @ 532 Bonanza! Tucked in a lake-loving subdivision just across the street from shoreline access, this light-filled Table Rock Lake retreat offers walls of windows, abundant natural light & beautiful lake views throughout. The distinctive round design creates an open, welcoming flow while an XL driveway & impressive 20x50 detached shop/garage provide exceptional space for boats, vehicles, lake toys, hobbies & storage. Inside, enjoy a spacious open-concept living area wrapped in a true window wonderland, allowing the lake view to remain the star of the show. The kitchen offers stainless appliances, generous cabinetry, an herb window plus casual & formal dining, all enhanced by scenic lake views. The walk-up main level features a spacious owner's suite w/ dual sinks & custom tiled walk-in shower, an oversized guest bedroom, updated full bath, laundry & an expansive lakeview deck made for morning coffee, cool lake breezes & sunset evenings. The walk-in lower level adds a large 3rd bedroom or second living/rec space, full bath, 4th bedroom & walkout access to the yard. A nearby 10x24 3rd-party boat slip is available approx 3 min away for addl $ along with community launch/swim area, completing your lake-life package. Aviation enthusiasts may also appreciate the opportunity for membership at the nearby private airport. Minutes to Kimberling City conveniences, marinas, restaurants & everyday essentials, plus approx 30 min to Branson. It's not too late to enjoy your summer on Table Rock Lake, where the views are wide, the shop is ready & the lake is calling!
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

-$450

Cap rate

5.0%

Cash-on-cash

-7.0%

DSCR

0.78

Est. annual revenue$26,010
Property tax($1,418)
Insurance($1,540)
Utilities($0)
HOA($475)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($6,815)
Net operating income$19,196
Down payment$77,000
Loan amount$308,000
Monthly payment (P&I)$2,049.13
Annual debt service($24,590)
Annual cash flow-$5,394

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.

IDX & copyright information