← New analysisCompare properties →
ACTIVEothervia mls

46 Pink Dogwood Trail

Kimberling City, MO, 65686

3 bd2 ba1,494 sqftBuilt 1989

List price

$179,900

Front of Home
Financial analysis

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

Monthly cash flow

$1,248

Cap rate

14.7%

Cash-on-cash

41.6%

DSCR

2.30

Est. annual revenue$49,184
Stays / year67
Property tax($300)
Insurance($900)
Utilities($3,000)
HOA($200)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,466
Down payment$35,980
Loan amount$143,920
Monthly payment (P&I)$957.50
Annual debt service($11,490)
Annual cash flow$14,976
Break-even occupancy28.3%

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
A manufactured home set on a flat, comfortable lot with a two-car detached garage could be your ideal full or part time retreat. Unwind on the front porch to enjoy a glimpse of Table Rock Lake, or hop on a bike to explore Joe Bald State Park. This property is a short stroll or ride from Table Rock Lake. The home could use a little TLC, but with your own touches, it can shine.

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.