← New analysisCompare properties →
ACTIVEsingle familyvia mls

13 Oleary Drive

Kimberling City, MO, 65686

3 bd3 ba1,954 sqftBuilt 2026

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60315717

List price

$435,000

3% price cut$450,000

$223/sqft

Listing description
Lake life is calling @ O'Leary Drive! Move-in ready & completely finished, this thoughtfully crafted 3 bed / 2.5 bath custom home is perfectly positioned on a peaceful water-view lot in the heart of Table Rock Lake country. Designed to capture natural light throughout the day, oversized windows brighten the clean, contemporary interior where crisp finishes & wide-open living spaces create an effortless flow for gathering, entertaining or simply unwinding after a day on the water. From the covered front porch, step into a spacious foyer opening to the living & dining areas accented by unique tree-bark ceiling texture & durable LVP flooring throughout. The chef's kitchen anchors the home w/ granite countertops, large island, pantry, timeless white shaker cabinetry & convenient guest half bath nearby. The private primary suite offers deck access plus a spa-inspired bath w/ soaking tub, walk-in shower & generous walk-in closet, while the split-bedroom design gives guests their own comfortable wing w/ stylish Jack-&-Jill bath connecting two guest bedrooms. Outside, the expansive 15-ft deck system is made for morning coffee, evening sunsets & taking in the peaceful Ozark water views. When it's time to hit the lake, enjoy quick & easy access plus a golf-cart ride to an available 10x28 boat slip at the end of the subdivision, optional for an additional $85K. Additional features include a 2-car garage, ample parking for guests/RV/lake toys, full laundry & an impressive 11' high crawlspace offering exceptional workshop, storage or future-use potential. Finished, fresh & ready for its first owners, 13 O'Leary Drive offers the perfect blend of modern comfort, Ozark scenery & easy Table Rock Lake living.
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

-$1,294

Cap rate

2.8%

Cash-on-cash

-17.8%

DSCR

0.44

Est. annual revenue$21,086
Property tax($4,350)
Insurance($1,740)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($8,831)
Net operating income$12,255
Down payment$87,000
Loan amount$348,000
Monthly payment (P&I)$2,315.25
Annual debt service($27,783)
Annual cash flow-$15,528

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