ACTIVEsingle familyvia mls

81 Deer Ridge Trail

Kimberling City, MO, 65686

3 bd2 ba1,610 sqftBuilt 1999

Listing courtesy of ReeceNichols -Kimberling City · (417) 272-5253 · MLS# SOM60329436

List price

$289,000

$180/sqft

Listing description

Move-in ready and just minutes from Table Rock Lake! This beautifully maintained 3-bedroom, 2-bath home sits on a generous 0.76-acre property, including the main lot plus an additional lot, providing extra space, privacy, and room to enjoy the outdoors.Inside, you'll find a welcoming living room featuring a cozy fireplace, while the updated kitchen offers granite countertops, stainless steel appliances, and stylish updated lighting.A detached one-room studio provides incredible flexibility and can be used as a home office, art or craft studio, workout space, hobby room, or additional guest accommodations. Designed for entertaining and relaxing, this property also offers two spacious decks, including one with a hot tub--the perfect place to unwind after a day on the lake. The garage features a custom bar area, creating a fun gathering space for game days, or hosting friends.Table Rock Lake access and a boat launch just down the street provide everything you need to enjoy boating, fishing, swimming, and the best of lake living.Whether you're searching for a full-time residence, weekend getaway, or vacation retreat near Table Rock Lake, this property offers the perfect combination of comfort, convenience, and outdoor recreation. Don't miss your opportunity to make this lake-area home yours!

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

-$285

Cap rate

5.2%

Cash-on-cash

-5.9%

DSCR

0.81

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($1,149)

Insurance($1,156)

Utilities($0)

HOA($1,000)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($6,046)

Net operating income$15,041

Down payment$57,800

Loan amount$231,200

Monthly payment (P&I)$1,538.18

Annual debt service($18,458)

Annual cash flow-$3,417

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.