ACTIVEmulti familyvia mls

30 Kimberling Shores Lane, Unit 2

Kimberling City, MO, 65686

2 bd2 ba1,406 sqftBuilt 1990

List price

$299,900

Financial analysis

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

Monthly cash flow

-$494

Cap rate

4.4%

Cash-on-cash

-9.9%

DSCR

0.69

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($736)

Insurance($1,500)

Utilities($3,000)

HOA($5,632)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$13,223

Down payment$59,980

Loan amount$239,920

Monthly payment (P&I)$1,596.19

Annual debt service($19,154)

Annual cash flow-$5,932

Break-even occupancy68.5%

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

Charming lakefront duplex with a beautiful Table Rock Lake view.Enjoy peaceful lakeside living in this beautifully maintained 2-bedroom, 2-bath duplex just steps from the shores of Table Rock Lake. With an open floorplan and a serene deck offering gorgeous lake views, this home is perfect for morning coffee or evening relaxation.The spacious master suite boasts an updated bathroom and abundant storage, while the split-bedroom layout ensures privacy for guests. You'll love the beautifully updated kitchen, ideal for both casual meals and entertaining. Outside, vibrant landscaping and colorful flowers add to the property's curb appeal and tranquil atmosphere.Whether you're looking for a full-time residence or a vacation home this lakefront gem has it all -- location, comfort, and charm!

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.