← New analysisCompare properties →
ACTIVEsingle familyvia mls

789 Breezy Point Lane

Kimberling City, MO, 65686

3 bd3 ba2,394 sqftBuilt 2024

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60314822

List price

$1,050,000

$439/sqft

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.
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

-$4,719

Cap rate

1.0%

Cash-on-cash

-27.0%

DSCR

0.16

Est. annual revenue$21,086
Property tax($3,714)
Insurance($4,200)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($10,655)
Net operating income$10,431
Down payment$210,000
Loan amount$840,000
Monthly payment (P&I)$5,588.54
Annual debt service($67,062)
Annual cash flow-$56,631

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