← New analysisCompare properties →
ACTIVEsingle familyvia mls

532 Bonanza Drive

Kimberling City, MO, 65686

4 bd3 ba2,500 sqftBuilt 1986

List price

$399,000

27276 LAKE VIEW EAGLE ROCK
Financial analysis

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

Monthly cash flow

$439

Cap rate

7.7%

Cash-on-cash

6.6%

DSCR

1.21

Est. annual revenue$58,218
Stays / year67
Property tax($1,418)
Insurance($1,995)
Utilities($3,000)
HOA($475)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$30,752
Down payment$79,800
Loan amount$319,200
Monthly payment (P&I)$2,123.65
Annual debt service($25,484)
Annual cash flow$5,268
Break-even occupancy47.3%

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
Dive In & Fly High...Lake View Living w/ Aviator Access @ 532 BonanzaWhere runway meets shoreline, this one-of-a-kind roundhouse delivers a rare blend of aviation convenience & Table Rock Lake views, positioned just behind Kimberling Airways and steps from the water.Wake up to sunrise spilling across the lake through a true 'window wonderland,' then taxi over to the airstrip or wander down the street for an impromptu lake day. It's a lifestyle built for those who don't choose between sky or water.Home Highlights: Light, bright open concept w/ floor-to-ceiling windows capturing panoramic lake views Distinctive roundhouse design w/ oversized bedrooms & abundant natural light Chef-friendly kitchen w/ stainless appliances, ample storage, herb window, & both casual + formal dining--served w/ lake views Main level (walk-up) offers spacious owner's suite w/ dual sinks & custom tiled walk-in shower, 2nd oversized bedroom, updated full bath, laundry & expansive lakeview deck system Lower level (walk-in) features large 3rd bedroom or second living/rec space, full bath & 4th bedroom w/ walkout to yardShop & Play: 20x50 detached garage/workshop, ideal for lake toys, vehicles, or hobby spaceLake Access: Just across the street to shoreline access Optional 10x24 third-party boat slip available nearby (3 min+/-, add $) to complete your lake packageLocation Perks: Minutes to Kimberling City amenities by land or water, marinas, restaurants, grocery & daily conveniences Approx 30 min to BransonWhether you're flying in for the weekend or settling into full-time lake living, 532 Bonanza offers a rare chance to live where runway & waterline meet, crafted for those who appreciate freedom, views, & a lifestyle that moves at their own altitude.

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.