← New analysisCompare properties →
ACTIVEsingle familyvia mls

35 Silver Sunset Lane

Kimberling City, MO, 65686

3 bd3 ba3,197 sqftBuilt 2023

List price

$539,900

Financial analysis

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

Monthly cash flow

-$1,227

Cap rate

3.7%

Cash-on-cash

-13.6%

DSCR

0.57

Est. annual revenue$49,184
Stays / year67
Property tax($4,704)
Insurance($2,700)
Utilities($3,000)
HOA($700)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$19,762
Down payment$107,980
Loan amount$431,920
Monthly payment (P&I)$2,873.57
Annual debt service($34,483)
Annual cash flow-$14,721
Break-even occupancy81.2%

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
Located just minutes from the entertainment, dining, and attractions of Branson and the crystal-clear waters of Table Rock Lake, this exceptional lake-view home in Kimberling City offers the perfect balance of privacy and convenience. Whether you're searching for a full-time residence, second home, or vacation getaway near Branson, this property delivers space, flexibility, and unforgettable views. The main level features three bedrooms and two bathrooms with an open-concept design ideal for hosting family and friends after a day on the lake or an evening at a Branson show. The oversized kitchen island, abundant cabinetry, and walk-in pantry make entertaining effortless, while a massive primary closet and generous storage throughout keep everything organized and guest-ready. Downstairs is where this home truly shines. The oversized executive workshop, complete with a built-in safe room, offers unmatched flexibility--perfect for boat gear storage, lake toys, hobby space, or even a secure wine room. The expansive entertainment area easily accommodates a pool table, shuffleboard, a media zone, and a full bar setup, making it ideal for gathering after time on the water. An additional private wing of the lower level, equal in size to the primary suite footprint, offers endless possibilities: guest quarters, a studio, craft room, office, or private retreat. With the ability to convert the space into additional bedrooms or create separate in-law quarters, this home adapts beautifully for multigenerational living or hosting extended guests visiting the Branson area. Enjoy lake views from both the upper and lower decks in a beautiful subdivision featuring abundant wildlife and a community pool. Close to marinas, restaurants, and all that the Branson area has to offer, yet peacefully tucked away for true lake living.

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.