← New analysisCompare properties →
ACTIVEmulti familyvia mls

1 Woodland Avenue

Kimberling City, MO, 65686

4 bd6 ba1,798 sqftBuilt 1994

List price

$499,000

Kimberling City Commercial
Financial analysis

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

Monthly cash flow

-$293

Cap rate

5.7%

Cash-on-cash

-3.5%

DSCR

0.89

Est. annual revenue$58,218
Stays / year67
Property tax($3,789)
Insurance($2,495)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$28,356
Down payment$99,800
Loan amount$399,200
Monthly payment (P&I)$2,655.89
Annual debt service($31,871)
Annual cash flow-$3,514
Break-even occupancy60.1%

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
Investment Opportunity in the Heart of Kimberling City!Don't miss this low-maintenance, well-maintained three unit residential complex ideally located just off Highway 13 & Kissee Rd near True Value and directly across from the Kimberling City Library. Positioned on a corner lot with two ingress/egress access points, this property offers outstanding visibility, even including billboard advertising, all within walking distance to grocery, post office, hardware stores, multiple businesses and the popular Port of Kimberling Marina.The all-brick building provides excellent insulation and long-term durability and features a new roof & gutters (2025), sub-metered utilities, individual HVAC systems, and a freshly sealed asphalt parking lot with 20+ spaces including handicap accessibility -- creating a truly worry-free asset.Unit BreakdownUnit 1 - Main Level3BR | 2BA (walk-in showers) | ~2,000 sq ftHuge kitchen w/ pantry, brand-new appliances & heat pump, W/D hookups & abundant storageUnit 2 - Walk-Out Level2BR | 1BA (walk-in shower) | ~750 sq ftFreshly renovated w/ W/D hookupsUnit 3 - Walk-Out Level2BR | 1BA (walk-in shower) | ~1,000 sq ftFreshly renovated w/ W/D hookupsThis property serves a strong residential housing need in an area with limited affordable inventory, supporting consistent rental demand and stable income potential.Conveniently located less than 10 minutes to Reeds Spring Schools, Walmart, Branson West Airport, medical facilities & local boutiques/eateries, and approx. 30 minutes to Branson, Ozark & Nixa.Whether expanding your portfolio or securing a reliable income-producing asset -- invest, then relax @ 1 Woodland Ave in hoppin' Kimberling City.

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.