← New analysisCompare properties →
ACTIVEsingle familyvia mls

461 Navajo Trail

Kimberling City, MO, 65686

4 bd2 ba1,416 sqftBuilt 1968

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60329802

List price

$350,000

$247/sqft

Listing description
Lake life just got sweeter at this adorable lakefront cottage w/year-round sunrise & sunset water views over the crystal-clear waters of Table Rock Lake and a flat, easy walk right down to the dock. Load the cooler, grab the kiddos & fur babies & head to the water by foot or on the included golf cart to make your day on the water even easier. A coveted 10x30 boat slip w/ 24' G3 324 Elite RC Tri-toon boat is avail to complete your lake experience (add $150k) making this partially furnished retreat ready for lake days from the moment you arrive. Condominium style living offers low dues to include cable TV, mowing, water, & trash, keeping lake life wonderfully carefree. Spend mornings listening to waves along the shore & watching fishing boats race toward their favorite tournament spots, then unwind beneath cool lake breezes across the park-like waterfront setting. Cheerful perennial landscaping welcomes you inside where everything needed for daily living is on the main level: a clean, functional kitchen w/pantry, ample prep space & dining, an open living area w/bonus office or reading nook, laundry, two cozy bedrooms & a full bath. Upstairs, the spacious owner's suite offers room to retreat w/ sitting area, sunrise water views, a private bath & access to the upper deck for sunset views. A generous 4th guest bedroom provides even more room for guests/flex space. Outside, the covered back patio is ready for BBQs, quiet mornings & long summer evenings. By water, enjoy peaceful coves, hot fishing holes, boat-up restaurants, marinas & endless shoreline adventures. By land, you're just min to Joe Bald Market for groceries, fresh pizza & essentials, downtown Kimberling City for spas, boutiques, eateries & seasonal farmers markets, and approximately 20 min to Branson West for Walmart, pharmacies, hardware stores & more. Partially furnished, lovingly prepared & move-in ready, this cherished retreat is ready for its next chapter of lakeside memories at 461 Navajo Trl.
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

-$620

Cap rate

4.3%

Cash-on-cash

-10.6%

DSCR

0.67

Est. annual revenue$24,553
Property tax($3,500)
Insurance($1,400)
Utilities($0)
HOA($1,550)
Management($1,964)
Maintenance reserve($1,228)
Total operating expenses($9,642)
Net operating income$14,911
Down payment$70,000
Loan amount$280,000
Monthly payment (P&I)$1,862.85
Annual debt service($22,354)
Annual cash flow-$7,443

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