← New analysisCompare properties →
ACTIVEsingle familyvia mls

5 Woodland Avenue

Kimberling City, MO, 65686

3 bd2 ba1,983 sqftBuilt 1963

Listing courtesy of Century 21 Community · (417) 230-7752 · MLS# SOM60335514

List price

$289,000

$146/sqft

Listing description
Welcome to this spacious 3-bedroom, 2-bathroom home in the heart of Kimberling City, just a 5-minute drive to Table Rock Lake! Conveniently located near all the area has to offer, this home combines comfort, versatility, and plenty of space for your needs.Inside, you'll find two separate living spaces, including one with a cozy fireplace--perfect for relaxing with family or entertaining guests. The primary bedroom features a walk-in closet and walk-in shower, offering a comfortable private retreat.The third bedroom that has been converted from a garage provides even more flexibility. Use it as additional living space, a guest suite, or an in-law quarters with its own private entrance, or convert it back to a traditional garage if desired.Storage won't be an issue with ample storage space underneath the home, plus an additional area that could easily be transformed into a workshop, hobby space, or extra storage.With its convenient location, flexible living spaces, and close proximity to Table Rock Lake, this Kimberling City home is ready for you to make it your own!
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

-$180

Cap rate

5.6%

Cash-on-cash

-3.7%

DSCR

0.88

Est. annual revenue$21,086
Property tax($893)
Insurance($1,156)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($4,790)
Net operating income$16,296
Down payment$57,800
Loan amount$231,200
Monthly payment (P&I)$1,538.18
Annual debt service($18,458)
Annual cash flow-$2,162

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