ACTIVEsingle familyvia mls

574 Edgewater Estates

Kimberling City, MO, 65686

4 bd3 ba3,000 sqftBuilt 2025

List price

$714,900

Financial analysis

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

Monthly cash flow

-$1,380

Cap rate

4.1%

Cash-on-cash

-11.6%

DSCR

0.64

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($1,247)

Insurance($3,575)

Utilities($3,000)

HOA($720)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$29,099

Down payment$142,980

Loan amount$571,920

Monthly payment (P&I)$3,805.00

Annual debt service($45,660)

Annual cash flow-$16,561

Break-even occupancy79.2%

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 stunning 4-bedroom, 3-bath home offers over 3,000 sq. ft. of comfortable living space, including a 600-sq.-ft. bonus room upstairs. The main level features engineered hardwood floors, Taj Mahal quartz countertops, and a formal dining area just off the kitchen.You'll love the open layout, electric fireplace, and covered deck, perfect for entertaining or relaxing. The kitchen includes all-electric appliances, a walk-in pantry, and beautiful finishes throughout. The primary suite feels like a private retreat with a freestanding soaking tub, double vanities, and a walk-in closet. Upstairs, the bonus playroom adds extra space for guests, hobbies, or a home office. Set on a full brick exterior with stone accents, this home combines classic style with modern convenience. Located in Edgewater Estates, HOA $720/year, with community well and septic.

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.