← New analysisCompare properties →
ACTIVEsingle familyvia mls

154 Lakefront Circle

Kimberling City, MO, 65686

4 bd3 ba4,330 sqftBuilt 1994

Listing courtesy of Foggy River Realty LLC · (417) 334-5433 · MLS# SOM60335996

List price

$1,195,000

$276/sqft

Listing description
LAKEFRONT LIVING AT ITS FINEST - WALK TO THE WATER! Experience the ultimate lake lifestyle in this beautiful brick lakefront home offering quality craftsmanship, luxurious finishes, and exceptional indoor and outdoor living spaces. Enjoy beautiful engineered hardwood floors, spacious living areas with a cozy fireplace, and a well-appointed kitchen featuring top-of-the-line appliances.The spacious primary suite offers partially covered composite deck access ,a luxurious bath with jetted tub, walk-in shower, and dual walk-in closets with custom built-ins. The laundry room features a convenient built-in ironing board.The finished walkout lower level is an entertainer's dream, featuring a generous family room with a second fireplace, game room, wet bar, and direct access to the covered lower patio.Outdoor living is equally impressive with a relaxing hot tub, fire pit, and covered entertaining spaces perfect for enjoying the peaceful lakefront setting. Additional highlights include a spacious 3-car garage with epoxy flooring, John Deere room for storage or storm shelter.EXCITING NEW FEATURE! Stone County has recently approved a variance permit allowing a 16' x 30' in-ground swimming pool, offering an incredible opportunity to create your own private backyard oasis!BOATING ENTHUSIASTS TAKE NOTE! Two 10' x 28' boat slips, each with a lift and storage locker, are available in the community dock for an additional $75,000 per slip. Boat and trailer storage available inside the subdivision.The seller also offers an optional furniture package, making this exceptional lakefront retreat even more inviting. Whether you're seeking a full-time residence or luxurious getaway, this property delivers the ultimate lake lifestyle!
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

-$5,976

Cap rate

0.4%

Cash-on-cash

-30.0%

DSCR

0.06

Est. annual revenue$26,010
Property tax($11,950)
Insurance($4,780)
Utilities($0)
HOA($1,285)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($21,396)
Net operating income$4,614
Down payment$239,000
Loan amount$956,000
Monthly payment (P&I)$6,360.29
Annual debt service($76,324)
Annual cash flow-$71,710

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