← New analysisCompare properties →
ACTIVEsingle familyvia mls

58 Homestead Lane

Kimberling City, MO, 65686

4 bd4 ba3,500 sqftBuilt 1992

List price

$595,000

58-Homestead-Ln-Forest-Lake-Retreat
Financial analysis

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

Monthly cash flow

-$697

Cap rate

5.0%

Cash-on-cash

-7.0%

DSCR

0.78

Est. annual revenue$58,218
Stays / year67
Property tax($1,792)
Insurance($2,975)
Utilities($3,000)
HOA($240)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$29,634
Down payment$119,000
Loan amount$476,000
Monthly payment (P&I)$3,166.84
Annual debt service($38,002)
Annual cash flow-$8,368
Break-even occupancy67.2%

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
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

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.