← New analysisCompare properties →
ACTIVEsingle familyvia mls

24 Lands End

Kimberling City, MO, 65686

4 bd3 ba3,650 sqftBuilt 2002

Listing courtesy of ReeceNichols - Branson · (417) 335-5950 · MLS# SOM60335714

List price

$545,000

$149/sqft

Listing description
BIG HOUSE. BIG POSSIBILITIES. AND A LOWER LEVEL THAT CHANGES THE GAME! Pride of ownership on this one.If you've been hunting for a lake home that gives you ROOM--REAL ROOM--without sacrificing the things that make lake living fun, you NEED to take a look at 24 Lands End.This isn't your cookie-cutter 3 bedrooms, 2 baths and 'call it a day'' house. This one keeps giving. With approximately 4000 finished square feet, 4 bedrooms, 3 baths and a .42-acre corner lot, there is room here for family, friends, hobbies, entertaining and all the stuff you swore you weren't going to accumulate!The main level has a spacious kitchen with granite & breakfast nook, HUGE pantry, formal dining, living room, cozy hearth room with gas fireplace, office/library, laundry, primary suite and two additional bedrooms.But the real surprise is downstairs! The walk-out lower level is practically a home within the home--with a HUGE family room and pellet stove, SECOND KITCHEN, dining area, 4th bedroom, full bath, workshop/hobby/exercise area and storage. Need space for guests? Got it. Family staying awhile? Got it. Want a killer entertainment zone? Yep. Hobbies that have taken over your house? We've got a cure for that!Step outside and you've got a composite deck, a lower patio, level backyard, mature landscaping, plenty of parking and the occasional deer wandering through like they own the place.And let's talk about the things you DON'T have to worry about: NEW ROOF in July 2025, portable generator dedicated outlet, storm-shelter/storage room, oversized 2-car garage and community water/sewer.Then add an Overlook neighborhood pool, clubhouse and exercise room--and you're minutes from Table Rock Lake and all the Branson-area fun.This is the kind of house you need to walk through--not just scroll past. Because I can tell you about the square footage all day long, but once you see what this floor plan can DO for you, that's when the lightbulb comes on, I found HOME!
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

-$1,409

Cap rate

3.3%

Cash-on-cash

-15.5%

DSCR

0.51

Est. annual revenue$26,010
Property tax($1,847)
Insurance($2,180)
Utilities($0)
HOA($700)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($8,109)
Net operating income$17,901
Down payment$109,000
Loan amount$436,000
Monthly payment (P&I)$2,900.72
Annual debt service($34,809)
Annual cash flow-$16,907

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