← New analysisCompare properties →
ACTIVEcondovia mls

133 Carefree Lane, Unit 17

Kimberling City, MO, 65686

5 bd6 ba3,210 sqftBuilt 2022

List price

$799,000

133-Carefree-Ln-17-Lakefront-Home
Financial analysis

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

Monthly cash flow

-$1,724

Cap rate

3.8%

Cash-on-cash

-12.9%

DSCR

0.59

Est. annual revenue$67,251
Stays / year67
Property tax($7,073)
Insurance($3,995)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$30,348
Down payment$159,800
Loan amount$639,200
Monthly payment (P&I)$4,252.61
Annual debt service($51,031)
Annual cash flow-$20,684
Break-even occupancy80.6%

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
Luxury Lakefront Living - Table Rock Shore Resort | Turn-Key Furnished | Nightly Rental Approved | Boat Slip AvailableMorning coffee overlooking Table Rock Lake, afternoons cruising the water & evenings enjoying cool Ozark breezes--welcome to Table Rock Shore Resort, where luxury lakefront resort living meets the beauty of the Ozarks just in time for spring & lake season.Now offering your own slice of Table Rock Lake luxury in one of the area's most desirable nightly-rental-approved communities, perfect for a vacation home, weekend lake retreat, or turn-key investment property.This exclusive master-planned lakefront enclave offers privacy paired w/resort-style amenities including year-round landscaping, saltwater pool, waterfalls, dual hot tubs, cabana, splash pad & lakeview pavilion for gatherings large or small.Enjoy scenic walking trails along the shoreline & seasonal waterfall leading to mornings of paddleboarding, kayaking, fishing or sunset strolls. An 11x28 boat slip (add $) just steps from the home completes your Table Rock lifestyle.Inside this turn-key furnished lake retreat discover exceptional craftsmanship & thoughtful design. Offering 5 bdrms, 5.5 baths & 3 living spaces, the home easily accommodates large gatherings while still offering private retreats.Each level hosts its own owner's suite w/spa-style bath & custom tiled walk-in shower, while the XL bunk room w/6 bunks creates the perfect space for guests & vacation renters.The chef's kitchen anchors the home w/premium stainless appliances, Phoenix stone countertops & light airy finishes creating a welcoming gathering space.Expansive covered deck & lower patio offer grilling evenings, lake breezes, water views & a private hot tub to unwind after a day on the lake.Whether you're seeking a luxury vacation home, weekend lake retreat, or generational Table Rock getaway, this resort residence blends relaxation, recreation & investment potential. Luxury. Lake views.

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.