ACTIVEsingle familyvia mls

24 Bass Avenue

Kimberling City, MO, 65686

3 bd1 ba922 sqftBuilt 1960

Listing courtesy of Cantrell Real Estate · (417) 414-0324 · MLS# SOM60333671

List price

$245,000

$266/sqft

Listing description

Located in the heart of Kimberling City, this fully furnished 3 bedroom, 1 bath home offers the perfect blend of privacy, comfort, and convenience! Just minutes from the lake and area amenities, this property makes an ideal Airbnb, long-term rental, vacation getaway, or second home. Enjoy the cozy cabin feel paired with modern updates, including newer windows and a new roof. Whether you're looking for an income producing investment or your own peaceful escape near the lake, this charming home offers the location and versatility you've been looking for!

Financial analysis

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

Monthly cash flow

$96

Cap rate

6.9%

Cash-on-cash

2.4%

DSCR

1.07

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,471

Stays / year58

Property tax($2,450)

Insurance($1,225)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($0)

Management($8,094)

Maintenance reserve($2,024)

Cleaning($5,256)

Lodging / tourism tax($1,619)

Total operating expenses($23,668)

Net operating income$16,804

Down payment$49,000

Loan amount$196,000

Monthly payment (P&I)$1,303.99

Annual debt service($15,648)

Annual cash flow$1,156

Break-even occupancy45.6%

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.