ACTIVEsingle familyvia mls

55 Kearney Lane

Reeds Spring, MO, 65737

3 bd3 ba1,484 sqftBuilt 1970

List price

$274,900

Financial analysis

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

Monthly cash flow

$670

Cap rate

9.3%

Cash-on-cash

14.6%

DSCR

1.46

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($894)

Insurance($1,375)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,597

Down payment$54,980

Loan amount$219,920

Monthly payment (P&I)$1,463.13

Annual debt service($17,558)

Annual cash flow$8,039

Break-even occupancy40.7%

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

Welcome to your springtime retreat at #tablerocklake, where fresh blooms, gentle breezes, and sparkling water views set the tone for relaxed lake living. Nestled on 3.5 acres, this property offers the perfect blend of convenience and peaceful seclusion...just minutes from shopping, dining, and medical services, yet it feels like your own private countryside escape.Have your own episode of Fixer to Fabulous on this delightful home...seller has simply run out of steam, creating the perfect opportunity for you to step in and customize the finishing touches exactly how you want.The home features low-maintenance siding and a durable metal roof, offering a solid exterior foundation for easy living year-round. Inside, you'll find a spacious 2-bedroom, 2-bath layout with warm wood accents that create a cozy, inviting atmosphere. Large windows frame sweeping mountain views with peeks of the lake, bringing the beauty of the outdoors in.A 2-car garage provides ample storage, while the attached studio living quarters with a half bath offer flexible space for guests, hobbies, or your own private 'timeout terrace.'Springtime at Table Rock Lake is something special...dogwoods in bloom, mornings on the porch with coffee, and afternoons spent enjoying the water. Located just a short drive from Port of Kimberling Marina, you'll have easy access to boating, fishing, and all the lake life has to offer.For boating enthusiasts, a 3rd party 10x24 or 10x28 boat slip is available nearby for an additional fee (while supplies last just down OO hwy @ OO-9 & OO-10), or the incredible Ance Creek Recreation area with campground & massive boat launch, making it even easier to get out and enjoy the water.Whether you're looking for a full-time residence, weekend getaway, or investment opportunity, this property captures the charm and potential of lake living in every season.Home is ready for your vision and will need flooring and HVAC, making it an ideal project for the s

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.