← New analysisCompare properties →
ACTIVEsingle familyvia mls

20 Redbud Lane

Kimberling City, MO, 65686

4 bd3 ba4,155 sqftBuilt 2004

List price

$815,000

Redbud Front
Financial analysis

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

Monthly cash flow

-$2,027

Cap rate

3.4%

Cash-on-cash

-14.9%

DSCR

0.53

Est. annual revenue$58,218
Stays / year67
Property tax($2,831)
Insurance($4,075)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$27,734
Down payment$163,000
Loan amount$652,000
Monthly payment (P&I)$4,337.77
Annual debt service($52,053)
Annual cash flow-$24,319
Break-even occupancy90.5%

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
Fantastic Lakefront 4 bedroom 3 bath home that includes 2 lots with 2 boat slips available. Slips are in different docks but both are close to the home. Panoramic views of Table Rock Lake. Amazing waterfall for your enjoyment and relaxation. Enjoy your morning coffee or your evening cocktail on the decks and look over the lake.

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.