ACTIVEsingle familyvia mls

187 Silver Sunset Lane

Kimberling City, MO, 65686

4 bd3 ba3,080 sqftBuilt 2025

List price

$669,000

Financial analysis

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

Monthly cash flow

-$988

Cap rate

4.6%

Cash-on-cash

-8.9%

DSCR

0.72

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($425)

Insurance($3,345)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$30,871

Down payment$133,800

Loan amount$535,200

Monthly payment (P&I)$3,560.70

Annual debt service($42,728)

Annual cash flow-$11,858

Break-even occupancy72.3%

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

This new home consists of 3,080 sq. ft. on two levels providing 4 bedrooms, 3 full baths, 3-car garage & 823 sq. ft. of stained & treated decks & outdoor stairs. It also includes coveted quality features like stainless steel appliances, black granite & quartz counters, UV windows, foam insulation throughout, dual HVAC systems, dual water heaters, dusk to dawn lighting & more. This is a newly constructed residence by NRC - Norm Retell Construction, LLC. Retell has served as Construction Manager for several homes in the Overlook subdivision where he has gained prominence. Overlook is considered by many to be one of the best communities on Table Rock Lake with underground utilities, high-speed internet, clubhouse, pool, freshwater systems, sewage treatment facilities & roads all owned & maintained by the Overlook Property Owners Association.

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.