← New analysisCompare properties →
ACTIVEsingle familyvia mls

24 Hickory Drive

Kimberling City, MO, 65686

4 bd4 ba2,425 sqftBuilt 2026

Listing courtesy of Valiant Group Real Estate · (417) 893-9983 · MLS# SOM60326552

List price

$800,000

$330/sqft

Listing description
Million-Dollar Lake Views Without the Million-Dollar Price!Welcome to 24 Hickory Drive, a custom-built 4-bedroom, 3.5-bath home offering breathtaking Table Rock Lake views from every room. Designed to maximize natural light and showcase the stunning scenery, this home features 10-foot ceilings, oversized windows, and two dormers that create a bright, open atmosphere throughout.The spacious floor plan includes two living areas, a dining room, dedicated office, and an oversized 3-car garage. The kitchen is beautifully appointed with custom cabinetry, quartz countertops, and stainless steel appliances, including the refrigerator. Luxury vinyl plank flooring runs throughout the home for style and durability.The primary suite offers a spa-like walk-in tile shower, large closets with built-in shelving, and the convenience of direct access from the laundry room to the primary closet. A second primary suite with a private en-suite bath on the lower level provides excellent accommodations for guests or multi-generational living.Enjoy outdoor living on two levels of decks with modern wire railings, perfect for watching sunrises over the lake, relaxing in the afternoon shade, or enjoying a front-row seat to Kimberling City's July 4th fireworks. A large unfinished basement area provides endless possibilities for storage, a home gym, workshop, theater room, or future expansion.Additional features include city water and sewer, White River Electric, all-electric appliances and mechanical systems, LP SmartSide siding, and low-maintenance rock landscaping that means no mowing and more time enjoying the lake.Located just minutes from Port of Kimberling Marina, restaurants, shopping, and recreation, this exceptional home combines luxury finishes, thoughtful design, and incredible lake views at an exceptional value.Optional: 24' boat slip in secluded cove. $65,000. Short golf cart ride away.Recent professional appraisal supports value and is available u
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

-$3,306

Cap rate

1.4%

Cash-on-cash

-24.8%

DSCR

0.22

Est. annual revenue$26,010
Property tax($8,000)
Insurance($3,200)
Utilities($0)
HOA($0)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($14,581)
Net operating income$11,429
Down payment$160,000
Loan amount$640,000
Monthly payment (P&I)$4,257.94
Annual debt service($51,095)
Annual cash flow-$39,666

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