← New analysisCompare properties →
ACTIVEsingle familyvia mls

24 Old Still Road

Kimberling City, MO, 65686

6 bd10 ba8,860 sqftBuilt 1996

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60327050

List price

$2,500,000

$282/sqft

Listing description
Located on approximately 1.5 gated lakefront acres just off coveted D Highway, this Mediterranean-inspired estate offers breathtaking main-channel views, unmatched scale, & the opportunity to own one of the most recognizable & irreplaceable properties on Table Rock Lake.Spanning 8,860 square feet, this fully furnished residence features 6 bedrooms, 10 bathrooms, & a private elevator. Architectural details evoke the feeling of a private Mediterranean villa, blending timeless design & distinctive character rarely found in the Ozarks. Its dramatic scale, unique craftsmanship, & unforgettable presence set this estate apart from anything else on the lake.In 2024, the home underwent an extensive interior transformation with approximately $1.35 million invested in renovations. New geothermal heating & cooling systems were added in 2026, creating a move-in-ready luxury residence while still allowing a future owner to personalize select exterior elements, landscaping, windows, or finishes to their vision. Few properties on Table Rock Lake offer this level of scale, craftsmanship, & lakefront presence at this price point.The flexible layout offers 2 fully equipped levels of living space, making it ideal for extended family living, guests, executive retreat-style ownership, or those simply seeking room to live & entertain on a grand scale.Car collectors, boating enthusiasts, & hobbyists alike will appreciate the impressive 3,600-square-foot climate-controlled detached garage with oversized doors, plumbing, & a private apartment.A private gated community dock in the cove below the estate offers a 12x30 boat slip, 10,000-pound lift, & jet ski port available separately.Properties of this scale, location, & architectural significance are increasingly difficult to replicate.Seller is willing to consider owner financing & other creative financing options for qualified buyers.A rare opportunity to own one of Table Rock Lake's most distinctive & irreplaceable estates.
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

-$13,622

Cap rate

-0.1%

Cash-on-cash

-32.7%

DSCR

-0.02

Est. annual revenue$35,869
Property tax($25,000)
Insurance($10,000)
Utilities($0)
HOA($0)
Management($2,870)
Maintenance reserve($1,793)
Total operating expenses($39,663)
Net operating income-$3,794
Down payment$500,000
Loan amount$2,000,000
Monthly payment (P&I)$13,306.05
Annual debt service($159,673)
Annual cash flow-$163,467

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.

IDX & copyright information