← New analysisCompare properties →
ACTIVEsingle familyvia mls

85 Capulet Lane

Kimberling City, MO, 65686

6 bd3 ba3,105 sqftBuilt 1983

List price

$450,000

85 capulet (5)
Financial analysis

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

Monthly cash flow

$1,299

Cap rate

9.8%

Cash-on-cash

17.3%

DSCR

1.54

Est. annual revenue$76,285
Stays / year67
Property tax($1,139)
Insurance($2,250)
Utilities($3,000)
HOA($475)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$44,328
Down payment$90,000
Loan amount$360,000
Monthly payment (P&I)$2,395.09
Annual debt service($28,741)
Annual cash flow$15,587
Break-even occupancy38.3%

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
Enjoy lake living in this spacious home at 85 Capulet Lane in Kimberling City with beautiful views of Table Rock Lake from the expansive deck. Situated on 0.53 acres and originally built on three lots, this property offers generous parking with two asphalt driveways and a total of three garage spaces, including one in the basement that is ideal for golf cart storage. Just down the road, a 10 x 24 boat slip with a three-year-old Wilson four-point lift is available for an additional $65,000, and a pontoon boat may be purchased for $14,000. Inside, the main level features a large living room with vaulted ceilings and 3/4-inch hardwood floors that flow seamlessly into the dining area. The dining room showcases bay windows and a wood-burning stove, creating a warm gathering space. The kitchen offers wood cabinetry, stainless appliances, bar seating, a pantry, and direct access to a side deck. The primary bedroom includes an attached bath and a spacious walk-in closet. Three additional bedrooms with closets, plus two non-conforming rooms currently used as an office and playroom, provide flexibility for up to six possible bedrooms. The walkout lower level adds a second living room with access to the patio. Extensive updates and quality improvements provide peace of mind, including a new HVAC system with ducts professionally cleaned, two heat pump units, an all-house water filter and softener, low-E double-hung Andersen windows, solid-core six-panel red oak interior doors, attic fan, roof replaced in April 2020, water heater in 2018, and LeafFilter gutter guards added in 2023. Recent seller improvements also include windows re-screened, new smoke detectors installed, completed electrical inspection, sewer inspection and pumps serviced, chimney and stove cleaned and inspected, a new retaining wall, and fresh interior painting in multiple rooms. This well-maintained property combines space, functionality, and thoughtful upgrades - all just minutes from the lake.

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.