ACTIVEsingle familyvia mls

160 Rosemary Lane

Lampe, MO, 65681

3 bd3 ba1,672 sqftBuilt 2019

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60333144

List price

$425,000

$254/sqft

Listing description

Welcome to 160 Rosemary Lane in Lampe, Missouri, where peaceful Ozarks living meets everyday convenience. Situated on 5 acres at the end of a quiet dead-end road, this 3-bedroom, 2.5-bath home with approximately 1,800 square feet offers the privacy and relaxed lifestyle you've been looking for--while still being just 5 minutes from Kimberling City, with restaurants, grocery stores, shopping, and Table Rock Lake access. Enjoy an established vegetable garden and greenhouse, perfect for anyone who loves fresh-from-the-garden living. When it's time to get outdoors, hop on the side-by-side and take a scenic 10-minute ride to Little Cow Creek on Table Rock Lake. And perhaps the best part of the day is right at home--settling onto the deck with a hot cup of coffee, surrounded by the trees and the quiet of the Ozarks, gathering your thoughts before the day begins. 160 Rosemary Lane isn't just a home--it's a chance to slow down, spread out, and enjoy the Table Rock Lake lifestyle without giving up the conveniences of town.

Financial analysis

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

Monthly cash flow

-$843

Cap rate

4.0%

Cash-on-cash

-11.9%

DSCR

0.63

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,471

Stays / year58

Property tax($1,327)

Insurance($2,125)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($0)

Management($8,094)

Maintenance reserve($2,024)

Cleaning($5,256)

Lodging / tourism tax($1,619)

Total operating expenses($23,444)

Net operating income$17,027

Down payment$85,000

Loan amount$340,000

Monthly payment (P&I)$2,262.03

Annual debt service($27,144)

Annual cash flow-$10,118

Break-even occupancy68.7%

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.