← New analysisCompare properties →
ACTIVEsingle familyvia mls

12 Pine Lane

Kimberling City, MO, 65686

2 bd2 ba1,453 sqftBuilt 1974

List price

$245,000

PineLane-66_7_8-22
Financial analysis

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

Monthly cash flow

$306

Cap rate

7.9%

Cash-on-cash

7.5%

DSCR

1.23

Est. annual revenue$40,150
Stays / year67
Property tax($546)
Insurance($1,225)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,319
Down payment$49,000
Loan amount$196,000
Monthly payment (P&I)$1,303.99
Annual debt service($15,648)
Annual cash flow$3,671
Break-even occupancy46.6%

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
Discover your own private retreat in this impeccably renovated 2-bedroom, 1-1/2-bath home, nestled in the quiet, highly sought-after lake community of Kimberling City. Every detail has been thoughtfully updated to offer a fresh start, featuring brand-new flooring, stylish finishes, and top-tier appliances throughout. The heart of the home is the cozy living area, highlighted by a charming wood-burning fireplace framed by custom shelving--the perfect spot for winding down after a day at the lake. With every inch of this home meticulously modernized, you can move in with absolute peace of mind, knowing there is truly nothing left to do but unpack and enjoy.Beyond the stunning interior, this home is designed for effortless indoor-outdoor living. Step out onto your choice of oversized front or back decks, ideal for hosting summer barbecues, sipping morning coffee, or simply soaking in the serene atmosphere of your spacious, private lot. Whether you are seeking a weekend getaway or a permanent residence, this Kimberling City gem provides the perfect blend of modern comfort and tranquil, spacious living. Don't miss this opportunity to secure a ''like-new'' home in one of the area's most desirable lake-side neighborhoods--schedule your private tour today!

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.