← New analysisCompare properties →
ACTIVEsingle familyvia mls

35 Silver Sunset Lane

Kimberling City, MO, 65686

3 bd3 ba3,197 sqftBuilt 2023

Listing courtesy of Keller Williams · (417) 883-4900 · MLS# SOM60317778

List price

$539,900

$169/sqft

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.
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

-$1,975

Cap rate

2.0%

Cash-on-cash

-21.9%

DSCR

0.31

Est. annual revenue$21,086
Property tax($4,704)
Insurance($2,160)
Utilities($0)
HOA($700)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($10,304)
Net operating income$10,782
Down payment$107,980
Loan amount$431,920
Monthly payment (P&I)$2,873.57
Annual debt service($34,483)
Annual cash flow-$23,701

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