← New analysisCompare properties →
ACTIVEsingle familyvia mls

13 Oleary Drive

Kimberling City, MO, 65686

3 bd3 ba1,954 sqftBuilt 2026

List price

$450,000

Table Rock Lake New Construction
Financial analysis

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

Monthly cash flow

-$635

Cap rate

4.7%

Cash-on-cash

-8.5%

DSCR

0.73

Est. annual revenue$49,184
Stays / year67
Property tax($4,500)
Insurance($2,250)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$21,115
Down payment$90,000
Loan amount$360,000
Monthly payment (P&I)$2,395.09
Annual debt service($28,741)
Annual cash flow-$7,626
Break-even occupancy68.6%

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
Spring is blooming & so is your brand-new lake chapter @ Kimberling Hills! 🌿Fresh air, fresh finishes & fresh construction come together in this thoughtfully crafted 3 bed / 2.5 bath custom home perched on a peaceful water-view lot just in time to welcome the season.Designed to capture light at every hour of the day, oversized windows pour sunshine across a clean, contemporary interior where crisp finishes & wide-open living spaces create an effortless flow for gathering or unwinding. From the covered front porch, step into a spacious foyer leading to an open living & dining area accented by unique tree-bark ceiling texture & durable LVP flooring throughout.The chef's kitchen anchors the home with granite countertops, large island, pantry & timeless white shaker cabinetry plus convenient guest half bath -- perfect for entertaining after a day on the water. The primary suite offers private deck access & a spa-inspired retreat with soaking tub, walk-in shower & generous walk-in closet, while the split bedroom design gives guests their own comfortable wing with stylish Jack-&-Jill bath off two guest bedrooms.Outside, spring evenings come alive on the expansive 15-ft deck system overlooking water & Ozark hill sunsets. Enjoy quick & easy lake access & a golf-cart ride to an available 10x28 boat slip (optional $85K) at end of Subdivison for instant lake life.Additional features: 2-car garage, ample parking for guests/RV/toys, full laundry, & an impressive 11' high crawlspace ready for workshop, storage or future expansion.New construction. New views. New memories ready to grow with you @ 13 O'Leary Drive in the heart of the rolling ozark hills. Estimated completion May 2026. Full Build Plans Available. Finished photos shown are of sister home built 2025; updated photos coming soon. :-)

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.