← New analysisCompare properties →
ACTIVEsingle familyvia mls

1304 Breezy Point Lane

Kimberling City, MO, 65686

3 bd3 ba3,344 sqftBuilt 1987

List price

$750,000

Aerial (Small)
Financial analysis

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

Monthly cash flow

-$2,130

Cap rate

3.0%

Cash-on-cash

-17.0%

DSCR

0.47

Est. annual revenue$49,184
Stays / year67
Property tax($1,777)
Insurance($3,750)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$22,338
Down payment$150,000
Loan amount$600,000
Monthly payment (P&I)$3,991.81
Annual debt service($47,902)
Annual cash flow-$25,564
Break-even occupancy100.6%

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
Experience the best of Table Rock Lake living in this lakefront retreat nestled along the crystal-clear waters of one of the Ozarks' most desirable shorelines. Wake up to stunning lake views, spend your days boating, fishing, or swimming, and unwind in the evening while enjoying the peaceful waterfront setting from the screened porch or open deck.This spacious home features 3 bedrooms, 3 bathrooms, and a versatile bonus room that can serve as a fourth sleeping area, home office, or recreation space. The open and inviting floor plan is designed for both everyday living and entertaining, with plenty of room for family and guests.Just a short walk from the house, the community dock awaits, with a boat slip available for additional purchase, making it easy to enjoy everything Table Rock Lake has to offer. Storage is abundant with an oversized two-car garage plus a large attached two-RV/car carport, providing plenty of space for boats, RVs, vehicles, and lake toys.Whether you're looking for a full-time residence or vacation getaway, this exceptional lakefront home offers the ultimate waterfront lifestyle on the clear shores of Table Rock 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.