← New analysisCompare properties →
ACTIVEsingle familyvia mls

9387 State Highway 13

Kimberling City, MO, 65686

6 bd4 ba3,758 sqftBuilt 1996

Listing courtesy of Keller Williams · (417) 883-4900 · MLS# SOM60327118

List price

$699,000

$186/sqft

Listing description
Panoramic Lake Views | Fully Renovated | 6 Bedrooms | 4,000 Sq Ft Experience true lake living in this stunning, fully renovated home overlooking Table Rock Lake. With panoramic water views from every bedroom and all main living areas, this 4,000 sq ft retreat delivers a rare combination of space, luxury, and scenery. Ideally located just minutes from the Kimberling City Bridge and Harter House, convenience meets tranquility in one exceptional property. No detail was overlooked in the complete renovation, featuring: Quartz waterfall countertops and full-height backsplash Brand-new kitchen, bathrooms, flooring, and carpet New roof, siding, electrical, lighting and plumbing The modern kitchen is designed for entertaining, with an oversized island offering seating for six or more, all-new appliances, and a butler's pantry/laundry space that adds both function and style. Step outside to the expansive wraparound deck with sleek metal railing, where you can take in unforgettable sunsets, watch boats drift by, and enjoy frequent eagle sightings over the water. With a public boat launch at Mill Creek just 2 minutes away, your lake days are effortless. This is more than a home -- it's the lake lifestyle you've been waiting for. Owner/Agent
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

-$1,935

Cap rate

3.1%

Cash-on-cash

-16.6%

DSCR

0.48

Est. annual revenue$35,869
Property tax($6,990)
Insurance($2,796)
Utilities($0)
HOA($0)
Management($2,870)
Maintenance reserve($1,793)
Total operating expenses($14,449)
Net operating income$21,420
Down payment$139,800
Loan amount$559,200
Monthly payment (P&I)$3,720.37
Annual debt service($44,644)
Annual cash flow-$23,224

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.

IDX & copyright information