← New analysisCompare properties →
ACTIVEmulti familyvia mls

12018 State Hwy 13

Kimberling City, MO, 65686

5 bd7 ba3,912 sqftBuilt 2024

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60315067

List price

$749,900

6% price cut$799,000

$192/sqft

Listing description
Income-Producing Opportunity in the Heart of Kimberling City--Multiple Streams, Prime Location, New Construction. Strategically positioned in a highly walkable, high-demand area, this mixed-use asset is built for flexibility, scalability & long-term return. Walking distance to everything Kimberling City has to offer & minutes to Table Rock Lake--this is the kind of location investors look for.Designed w/versatility in mind, the property offers multiple income streams across residential, commercial & shop space--ideal for long-term rentals, short-term potential (subject to local regs), owner-occupant strategies or business use.Bldg 1:Main level features 4 private walk-in office suites w/2 shared half baths, storage & durable, modern finishes (light oak LVP + neutral palette).Upper level (private exterior access) includes (2) 1BR units w/lock-out flexibility for independent rental or office use.Additional 2BR lake view apartment w/private entrance--ideal for premium rent or owner-use.All units include full kitchens (some nearing completion, tbd), laundry hookups, individual hot water heaters & sub-metered electric for efficient expense control. Covered decks offer added tenant appeal.Bldg 2:Fully insulated 30x30 shop w/(2) 12' overhead doors (pull-through), half bath, standard entry & flexible interior space--ideal for business use, storage or lease.Above, a 1BR studio w/3/4 bath adds another income stream.Investment Highlights: Multiple income streams (office + residential + shop) Newer construction = low maintenance Sub-metered utilities Flexible use options Walkable, high-demand locationMinutes to Port of Kimberling Marina, lake access, dining & daily needs. Approx 20 min to Silver Dollar City & 30 min to Branson.Flexible. Scalable. Income-ready @ 12018 St Hwy 13.
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

-$2,623

Cap rate

2.2%

Cash-on-cash

-21.0%

DSCR

0.34

Est. annual revenue$30,945
Property tax($7,499)
Insurance($3,000)
Utilities($0)
HOA($0)
Management($2,476)
Maintenance reserve($1,547)
Total operating expenses($14,521)
Net operating income$16,424
Down payment$149,980
Loan amount$599,920
Monthly payment (P&I)$3,991.28
Annual debt service($47,895)
Annual cash flow-$31,472

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