← New analysisCompare properties →
ACTIVEmanufacturedvia mls

45 Thistle Lane

Kimberling City, MO, 65686

3 bd2 ba1,301 sqftBuilt 1980

Listing courtesy of HCW Realty · (417) 239-0951 · MLS# SOM60317432

Call Text

List price

$260,000

$200/sqft

Listing description
Ditch the city, pack the cooler, and dive straight into lake time at your ultimate Table Rock weekend escape! Tucked all the way down the peninsula past Stone Road and Hoot Owl Road, this 3-bedroom, 2-bathroom cedar cabin on Lower Joe Bald Road is the quintessential low-maintenance retreat built for boaters, fishers, and sunset chasers.⚓ The Ultimate Lake Vibe Turn-Key Weekend Setup: Step inside to cozy rustic charm and winter time lake views. Deck Living at its Best: The massive front deck is your official weekend headquarters--perfect for grilling up the catch of the day, cold drinks, and swapping lake stories. Boat & Toys Welcome: The large yard offers plenty of flat parking space for your boat, jet ski trailers, or a golf cart, pet-friendly under ground fence already installed .🗺️ The Perfect Peninsula Location Walk or Ride to the Water: Located right by Joe Bald Park and the highly sought-after Point 7 area. Golf Cart Friendly: Load up your crew and cruise by golf cart, Side-by-Side, or a quick walk straight down to the park, the shoreline, or over to a friend's house. 3rd Party Boat Slip Available! Skip the ramp lines--you have the highly coveted option to secure a 3rd party boat slip close by to keep your boat in the water all season long.Whether you're looking for a stress-free weekend getaway or a high-demand vacation lease investment, this hidden peninsula gem is exactly where you want to drop anchor. Schedule your tour today and lock in your summer plans!
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

-$800

Cap rate

2.7%

Cash-on-cash

-18.5%

DSCR

0.42

Est. annual revenue$12,232
Property tax($2,600)
Insurance($1,040)
Utilities($0)
HOA($0)
Management($979)
Maintenance reserve($612)
Total operating expenses($5,230)
Net operating income$7,002
Down payment$52,000
Loan amount$208,000
Monthly payment (P&I)$1,383.83
Annual debt service($16,606)
Annual cash flow-$9,604

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.

Call

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