← New analysisCompare properties →
ACTIVEsingle familyvia mls

121 Forest Lane

Kimberling City, MO, 65686

1 bd1 ba434 sqftBuilt 2014

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60323767

List price

$165,000

8% price cut$180,000

$380/sqft

Listing description
Lake life starts here @ 121 Forest Ln! Tucked away on just under half an acre of peace & privacy in the rolling Ozark hills, this versatile multi-use shop building offers endless potential for the lake lover, hobbyist, investor, or visionary ready to create the ultimate getaway. Whether you're searching for secure boat storage, an exceptional workshop, future barndo-style escape, or the perfect off-the-water retreat headquarters, this property is packed with opportunity.Inside, you'll find 400+ sq ft of apartment/living space already framed for possibility, complete w/ partially pre-plumbed kitchenette area, 3/4 bath, cozy sleeping nook, & flexible living space ready for your finishing touches. Bonus storage shed adds even more room for tools, lake toys, gear, or outdoor equipment.Location is hard to beat! Mere minutes to Joe Bald Park w/community boat ramp for quick & easy access to crystal clear Table Rock Lake, Joe Bald Market for last-minute groceries & lake-day essentials, less than 15 min to Kimberling City's local boutiques, spas, restaurants, & seasonal farmers market, 20 min to Walmart, & only 30 min to Branson's endless dining, shopping, entertainment, & attractions. Plus, enjoy nearby hiking, biking, & exploring throughout the surrounding Ozark hills & Mark Twain National Forest areas.Whether you're dreaming of the ultimate tinker shop, quick weekend lake escape, or fresh piece of acreage to expand & make your own, the possibilities here are as wide open as the Ozark sky. New cherished memories, wild fish stories, & unforgettable before-and-after transformation moments await @ 121 Forest Ln. Taxes, parcel id & legal description TBD. Recent survey in photos & documents :)
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

-$557

Cap rate

2.3%

Cash-on-cash

-20.3%

DSCR

0.37

Est. annual revenue$8,114
Property tax($1,650)
Insurance($660)
Utilities($0)
HOA($900)
Management($649)
Maintenance reserve($406)
Total operating expenses($4,265)
Net operating income$3,850
Down payment$33,000
Loan amount$132,000
Monthly payment (P&I)$878.20
Annual debt service($10,538)
Annual cash flow-$6,689

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