ACTIVEsingle familyvia mls

289 Rebel Lane

Lampe, MO, 65681

2 bd1 ba658 sqftBuilt 1974

Listing courtesy of Lake Agents, LLC · (417) 299-2988 · MLS# SOM60325702

List price

$224,900

$342/sqft

Listing description

Charming Cabin Near Table Rock Lake - Turnkey & with FURNITURE INCLUDED!This beautifully remodeled 2-bedroom, 1-bath cabin is your perfect lake escape. A thoughtful addition expands the living room, creating an open, airy space that's perfect for gathering, while the deck is ideal for soaking in the peaceful surroundings with a peak of the lake.The sale includes an additional vacant lot. Use it for guest parking, boat and trailer storage, or envision your future boathouse or second cabin. The community boat launch ramp puts you on the water in minutes to explore the beauty of Table Rock Lake. Maintenance is low with fresh new siding, a durable metal roof, recently stained deck, a newer ground source AC with heat pump and complete with updated appliances.Whether you're looking for a weekend getaway, vacation investment, or full-time retreat, this property is exceptional.Located near Black Oak Mountain Amphitheater, minutes to Kimberling City conveniences, a close proximity to Dogwood Canyon and just 40 minutes to Branson. Reserve furniture items list in agent remarks.

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

-$710

Cap rate

2.6%

Cash-on-cash

-18.9%

DSCR

0.41

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$10,565

Property tax($2,249)

Insurance($900)

Utilities($0)

HOA($204)

Management($845)

Maintenance reserve($528)

Total operating expenses($4,726)

Net operating income$5,839

Down payment$44,980

Loan amount$179,920

Monthly payment (P&I)$1,197.01

Annual debt service($14,364)

Annual cash flow-$8,525

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.