← New analysisCompare properties →
ACTIVEsingle familyvia mls

789 Breezy Point Lane

Kimberling City, MO, 65686

3 bd3 ba2,394 sqftBuilt 2024

List price

$1,050,000

789-Breezy-Point-Ln-Private-Dock
Financial analysis

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

Monthly cash flow

-$4,013

Cap rate

1.8%

Cash-on-cash

-22.9%

DSCR

0.28

Est. annual revenue$49,184
Stays / year67
Property tax($3,714)
Insurance($5,250)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$18,901
Down payment$210,000
Loan amount$840,000
Monthly payment (P&I)$5,588.54
Annual debt service($67,062)
Annual cash flow-$48,161
Break-even occupancy140.8%

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
Summer-Ready Luxury Lakefront | Private 8-Stall Dock + Pontoon | Newer Construction | Kimberling CityStep into instant lake life--this newer construction, turn-key waterfront retreat is fully loaded for summer on Table Rock Lake. Private 8-stall dock + pontoon boat included means you're on the water day one--no waiting, no hassle, just pure lake living.Designed for today's luxury buyer, this home blends modern finishes w/a highly sought-after multi-generational layout--perfect for hosting, gathering & creating lasting lake memories. Open-concept living shines w/vaulted ceilings, rich wood beam accents, LVP flooring & a cozy fireplace, while a statement wet bar sets the stage for effortless entertaining after long lake days.The chef's kitchen delivers w/quartz countertops, oversized island, custom slow-close cabinetry & black stainless appliances--built for everything from casual mornings to full-house weekends.Outdoor living steals the show: an expansive covered lakeview deck w/TV becomes your go-to for sunset dinners, game days & watching storms roll across the water.Two oversized primary suites offer spa-style retreats w/custom walk-in showers, private deck access & elevated lake views--ideal for multi-gen living or hosting guests in comfort. A third bedroom + full bath rounds out the space for flexibility.And then...the feature that sets this property apart: walk straight from your backyard to your private 8-stall dock (several slips decked for entertaining)--a rare Table Rock asset that elevates both lifestyle & long-term value. Cruise minutes to Port of Kimberling Marina for waterfront dining, fuel & fun.Built w/quality in mind: James Hardie siding, oversized concrete drive, mudroom + laundry & ample space for guests + lake toys.Bonus: Kimberling Airways Airstrip nearby (membership) for quick, convenient access.Turn-key. Dock in place. Summer ready. Built for gathering, designed for legacy lake living.

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.