← New analysisCompare properties →
ACTIVEsingle familyvia mls

313 Lakefront Circle

Kimberling City, MO, 65686

4 bd3 ba2,780 sqftBuilt 2000

Listing courtesy of Sturdy Real Estate · (417) 881-3061 · MLS# SOM60332228

List price

$540,000

$194/sqft

Listing description
Welcome to the lake life! Second Tier Table Rock Lake...sits peacefully on almost 1/2 acre on a no thru street in the highly coveted Forest Park subdivision. This inviting 4 bedroom, 3 bath, walkout basement home offers seasonal water views and the perfect setting for relaxing or entertaining. The main level has many great features including an open kitchen/living area and a large pantry. The utility room is located on main floor and storage is plentiful. Enjoy two generous living areas with deck upstairs and lower-level patio for entertaining. The bunkroom in the basement sleeps 6 plus and large walk in closet is a great place for the kids and family.This home is move in ready and fully furnished all you need to bring is your clothes and swimsuit! Easy access dock down across the street 10X24 boat slip to be purchased separately. Boat and trailer storage available inside subdivision.
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

-$1,725

Cap rate

2.5%

Cash-on-cash

-19.2%

DSCR

0.40

Est. annual revenue$26,010
Property tax($5,400)
Insurance($2,160)
Utilities($0)
HOA($1,285)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($12,226)
Net operating income$13,784
Down payment$108,000
Loan amount$432,000
Monthly payment (P&I)$2,874.11
Annual debt service($34,489)
Annual cash flow-$20,705

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