ACTIVEsingle familyvia mls

45 Thistle Lane

Kimberling City, MO, 65686

3 bd2 ba1,301 sqftBuilt 1980

List price

$260,000

Financial analysis

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

Monthly cash flow

$802

Cap rate

10.1%

Cash-on-cash

18.5%

DSCR

1.58

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($331)

Insurance($1,300)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,235

Down payment$52,000

Loan amount$208,000

Monthly payment (P&I)$1,383.83

Annual debt service($16,606)

Annual cash flow$9,629

Break-even occupancy37.8%

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

Ditch the City for Your Ultimate Table Rock Basecamp!Escape to Kimberling City and dive into the lake life you've been dreaming of. This rugged yet refined two-tier cedar cabin is perfectly positioned for adventure--just a short walk, SXS, or golf cart ride from the shoreline. Inside, you'll find 3 bedrooms, 2 baths, and durable hardwood floors designed for easy, low-maintenance living. Outside, the oversized front deck is ready for epic BBQs and sunset watching, while the large yard offers plenty of space for your gear.Join a tight-knit community of lake-minded neighbors who know all the best spots on the water. With a brand-new roof, new water softener, and possible 3rd-party boat slips nearby, this home is move-in ready and lake-prepared. Underground dog fence has been installed, all you need is your 'Invisible Fence' dog's collar,

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.