← New analysisCompare properties →
ACTIVEsingle familyvia mls

625 Little Aunts Creek Road

Kimberling City, MO, 65686

4 bd5 ba4,048 sqftBuilt 2016

List price

$849,000

Table Rock Lake FRONT
Financial analysis

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

Monthly cash flow

-$2,162

Cap rate

3.3%

Cash-on-cash

-15.3%

DSCR

0.52

Est. annual revenue$58,218
Stays / year67
Property tax($2,114)
Insurance($4,245)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$28,281
Down payment$169,800
Loan amount$679,200
Monthly payment (P&I)$4,518.73
Annual debt service($54,225)
Annual cash flow-$25,944
Break-even occupancy92.9%

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
LAKEFRONT! GATED! DREAM SHOP! BOAT SLIP AVAILABLE! This true 'unicorn' at 625 Little Aunts Creek in Kimberling City delivers the setup buyers are constantly searching for--a one-owner 2016 custom home in like-new condition paired with a massive 40'x50' heated and cooled shop complete with its own bathroom and second-level storage, while the main level offers ample space for your RV, boat, and all the lake toys. The home features 4 bedrooms, 3.5 baths, a 2-car garage, and a full basement with a rec room and second living area, giving you flexibility for guests, hobbies, or a home office. Step out onto upper and lower decks overlooking a private, peaceful setting, with a walking path leading straight to the water, and enjoy the added bonus of the property adjoining the Mark Twain National Forest for unmatched privacy. A 10x28 boat slip with lift is available for additional cost, and a furniture package may be purchased, offering a flexible turnkey option. Space, privacy, and true lakefront living like this are rare--schedule your showing before it's gone!

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.