← New analysisCompare properties →
ACTIVEsingle familyvia mls

5 Treetop Drive

Kimberling City, MO, 65686

3 bd3 ba1,809 sqftBuilt 1990

List price

$645,000

treetop cover
Financial analysis

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

Monthly cash flow

-$1,483

Cap rate

3.6%

Cash-on-cash

-13.8%

DSCR

0.57

Est. annual revenue$49,184
Stays / year67
Property tax($1,244)
Insurance($3,225)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,396
Down payment$129,000
Loan amount$516,000
Monthly payment (P&I)$3,432.96
Annual debt service($41,196)
Annual cash flow-$17,799
Break-even occupancy86.7%

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
Walk-to-the-water Table Rock Lake front home This 3-bedroom, 2.5-bath custom ranch home offers one-level living, year-round lake views, and on a flat lot with easy access to the shoreline.Enjoy lake views from large deck and spacious living room with stone fireplace, heated and cooled sunroom. The split-bedroom floor plan features a private owner's suite with walk-in shower, dual vanities, with a lake views. Two additional bedrooms, guest baths, laundry room, and a 3-car garage complete the home.Included in the sale is a 10x21 boat slip on a private dock within walking distance from the home.

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.