← New analysisCompare properties →
ACTIVEsingle familyvia mls

187 Johnson Way Lane

Kimberling City, MO, 65686

4 bd3 ba2,288 sqftBuilt 1994

List price

$342,000

Table Rock Lake 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

$796

Cap rate

9.2%

Cash-on-cash

14.0%

DSCR

1.44

Est. annual revenue$58,218
Stays / year67
Property tax($909)
Insurance($1,710)
Utilities($3,000)
HOA($625)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$31,397
Down payment$68,400
Loan amount$273,600
Monthly payment (P&I)$1,820.27
Annual debt service($21,843)
Annual cash flow$9,553
Break-even occupancy41.0%

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
Lake-Close Nature Retreat - Peace, Privacy & Charm!Nestled toward the end of an intimate lake-close neighborhood, this charming retreat offers peace, quiet, & timeless curb appeal. Raised garden beds, fenced backyard for kiddos & fur babies, plus a greenhouse & tool shed for the green thumb enthusiast make outdoor living just as inviting as indoors. Step up to the covered front porch & into an open-concept design that seamlessly blends living, kitchen, & dining. Vaulted ceilings, abundant natural light, light & airy paint palette, & classic wood-look LVT flooring set the stage for cozy yet stylish living.The home-chef kitchen features timeless white cabinetry, stainless appliances, bar seating & formal dining--perfect for both everyday meals & entertaining. Step outside to a full-length covered back deck with peaceful wooded views, ideal for summer barbecues or morning coffee.Main level convenience includes a two-car garage, laundry, & two options for an owner's suite or in-law quarters. The primary suite boasts deck access, dual closets, spa-like en suite w/ dual sinks, walk-in shower, & cozy corner soaking tub. A split floor plan offers a second suite option with private bath access.Hosting game night or holiday gatherings? Head downstairs to the spacious second living/entertaining area w/ walkout to the covered patio & fenced backyard. Two additional oversized bedrooms (or bunkrooms), full bath, & utility/storage area provide plenty of room for guests & lake toys.All this just minutes to the heart of Kimberling City--spas, boutiques, eateries, seasonal farmers markets, & more. By land: ~15 minutes to Reed Spring Schools & Walmart, ~30 minutes to Branson. Bonus! ~8 minutes 3rd party 10x28 boat slip (add $) & minutes to boat-up restaurants, fishing, & endless lake fun.New cherished memories await at this cute-as-a-button Table Rock Lake-close home--where charm meets convenience @ 187 Johnson Way Ln, in the heart of the rolling Ozark hills.

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.