ACTIVEsingle familyvia mls

58 Homestead Lane

Kimberling City, MO, 65686

4 bd4 ba3,500 sqftBuilt 1992

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60319911

List price

$595,000

$170/sqft

Listing description

Sunrise Serenity @ Table Rock Lake! Perfectly perched on a private, gently sloping 1-acre corner lot, this joyfully crafted custom home offers the ultimate blend of peace, privacy, & convenience--just in time to kick off spring & lake season! Surrounded by blooming Ozark hills & fresh lake breezes, this property is all about easy living, indoor-outdoor enjoyment, & that unbeatable location (because we all know location is rule #1).Highlights: Multiple shop buildings + carport: 22x20 insulated shop w/electric & 10' door, 18x32 insulated shop w/electric & 10' door, & 12x16 mini shop perfect for hobbies or garden tools Multiple 3rd party boat slips nearby (add'l $) Low-maintenance exterior: steel siding, newer roof, gutters, & fresh paint Outdoor living made for spring: expansive covered deck system, walk-out patio, sprinkler system, & private well for irrigationMain Level Living:Vaulted ceilings, 2 cozy gas fireplaces, & loads of natural light pouring through oversized windows--bringing the outdoors in all season longKitchen + Dining:Home chef's kitchen w/stainless appliances, island, dining w/lake view, & see-through fireplace--perfect for gathering after long lake daysMain Level:Owner's suite + guest bedroom & full bathLower Level:Spacious family room w/wet bar, 2 large guest bedrooms, full bath, & walk-out patio--ideal for hosting spring & summer guestsAdditional Perks:Industrial generator, Atlas security system, water softener, & all appliances includedProfessionally landscaped & thoughtfully designed, this property offers space to spread out, room for all your lake toys, & a front-row seat to unforgettable Table Rock sunsets. Fresh season, fresh start--your lake life begins here @ 58 Homestead Ln

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

-$1,649

Cap rate

3.1%

Cash-on-cash

-16.6%

DSCR

0.48

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$26,010

Property tax($1,792)

Insurance($2,380)

Utilities($0)

HOA($240)

Management($2,081)

Maintenance reserve($1,301)

Total operating expenses($7,793)

Net operating income$18,217

Down payment$119,000

Loan amount$476,000

Monthly payment (P&I)$3,166.84

Annual debt service($38,002)

Annual cash flow-$19,785

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.