ACTIVEsingle familyvia mls

164 Omega Lane

Kimberling City, MO, 65686

4 bd3 ba3,673 sqftBuilt 1999

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60324021

List price

$1,150,000

23% price cut$1,500,000

$313/sqft

Listing description

The Omega. Fall has arrived at Table Rock Lake & there's no better place to take it all in! This rare multi-generational retreat features two private 2BR homes on a fully fenced & gated 5-acre estate surrounded by Ozark fall color, jaw-dropping 180 sunset lake views, resort-style infinity pool, 40x50 shop & two boat slips available just below the property (10x26 & 10x28 add$). Built for gathering, relaxing & making lake memories through every season. The main residence features soaring ceilings, XL windows framing lake, mountain & sunset views, plus an open-concept layout flooded w/natural light. Chef's kitchen boasts granite, stainless appliances, bar seating & abundant cabinetry. Owner favorite! The all-seasons room sits perfectly between the owner's suite, living area & infinity pool, creating effortless indoor/outdoor flow for crisp-morning coffee, cozy fall evenings & sunset cocktails. Outside, enjoy a lake view patio w/pergola, cook station & infinity-style pool overlooking Table Rock. Across the drive, the separate guest residence is ideal for extended family, guests or hobby space w/private patio, open living/dining, kitchenette, full bath & 2 oversized bedrooms/bunkrooms. Easy access to the slips below, waterfront parking & 40x50 shop provide space for boats, RVs, lake toys & more. Add'l highlights include low-maintenance siding/landscaping, attached 2-car garage, newer roof, like-new carpet, ample parking & turn-key furnished option (add$). Min by land to town & by water to boat-up restaurants, quiet coves & fishing holes. Enjoy fall now, cozy winters, spring fishing & endless summer lake days. Cherished memories await @ 164 Omega Ln.

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

-$5,577

Cap rate

0.6%

Cash-on-cash

-29.1%

DSCR

0.09

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$26,010

Property tax($11,500)

Insurance($4,600)

Utilities($0)

HOA($0)

Management($2,081)

Maintenance reserve($1,301)

Total operating expenses($19,481)

Net operating income$6,529

Down payment$230,000

Loan amount$920,000

Monthly payment (P&I)$6,120.78

Annual debt service($73,449)

Annual cash flow-$66,920

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.