← New analysisCompare properties →
ACTIVEsingle familyvia mls

139 Lakeshore Drive

Kimberling City, MO, 65686

3 bd2 ba1,483 sqftBuilt 1990

Listing courtesy of Valiant Group Real Estate · (417) 893-9983 · MLS# SOM60325844

Call Text

List price

$449,000

10% price cut$499,000

$303/sqft

Listing description
NEW PRICE -- $449,000! TABLE ROCK LAKEFRONT UNDER $450K!Now offered $21,000 below its July 1, 2026 appraisal of $470,000!24ft slip with boat lift available nearby through 3rd party!Completely renovated from the studs up, this lakefront Kimberling City home delivers the peace of mind of a new home without the wait. Nearly every major component has been updated, making this a truly turnkey opportunity for a full-time residence, weekend getaway, or Table Rock Lake retreat.The bright, open-concept interior features wide-plank LVP flooring, shiplap accents, LED lighting, abundant natural light, and a gas-log fireplace with custom white oak mantle. The remodeled kitchen features soft-close cabinetry, granite countertops, custom tile backsplash, and a premium LG stainless appliance package--including refrigerator.Both bathrooms have been completely remodeled. The primary suite offers a walk-in shower with glass enclosure, while the guest bath features a tub and shower.Step outside onto the new Trex deck overlooking the peaceful lakefront setting. Watch deer, foxes and other wildlife, or follow the cleared path down to your private lake access in the cove. The spacious side yard offers plenty of room for a fire pit, gazebo, patio or additional outdoor entertaining space.Extensive improvements include new plumbing, electrical, HVAC ductwork, water heater, gutters w/ leaf guards and ventless gas-log system. HVAC is 2.5 years old and the roof is 8 years old.Storage is abundant with oversized closets, a huge walk-in crawl space perfect for lake toys and equipment, plus a large carport with room for vehicles, a boat or recreational gear. Carport also offers potential for future garage enclosure or additional living space.
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

-$1,385

Cap rate

2.7%

Cash-on-cash

-18.5%

DSCR

0.42

Est. annual revenue$21,086
Property tax($4,490)
Insurance($1,796)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($9,027)
Net operating income$12,059
Down payment$89,800
Loan amount$359,200
Monthly payment (P&I)$2,389.77
Annual debt service($28,677)
Annual cash flow-$16,618

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.

Call

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