← New analysisCompare properties →
ACTIVEsingle familyvia mls

175 Canyon Forest Circle

Kimberling City, MO, 65686

4 bd3 ba2,526 sqftBuilt 1999

List price

$389,000

CANYON FOREST
Financial analysis

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

Monthly cash flow

$487

Cap rate

7.9%

Cash-on-cash

7.5%

DSCR

1.24

Est. annual revenue$58,218
Stays / year67
Property tax($1,290)
Insurance($1,945)
Utilities($3,000)
HOA($720)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$30,686
Down payment$77,800
Loan amount$311,200
Monthly payment (P&I)$2,070.42
Annual debt service($24,845)
Annual cash flow$5,841
Break-even occupancy46.5%

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
Summertime serenity near Table Rock Lake! Welcome to 175 Canyon Forest where cool Ozark breezes, towering hardwoods, & peaceful wooded surroundings create the ultimate lake-area escape. Nestled on 1+/- private acres & bordering 230+/- acres of Mark Twain National Forest, this rare property offers direct access to hiking, biking, wildlife watching, & endless outdoor adventure right from your backyard. Bonus! Optional 3rd party 10x28 boat slip available approx 6 min away on two-stall dock (add $80k).The setting feels like your own private nature preserve w/ mature shade trees, open green space, abundant wildlife, & the quiet seclusion lake buyers dream about. Sip your morning coffee from the covered front deck as deer wander through the trees or unwind around the firepit after a full day on crystal clear Table Rock Lake.Inside, the warm & inviting floor plan was designed for easy lake living & entertaining alike. Main living area centers around the first of two fireplaces creating a cozy retreat year-round. Spacious kitchen offers abundant cabinetry, pantry storage, stainless appliances, bar seating, & dedicated dining area perfect for hosting family & friends after long lake days.Main-level primary suite features walk-in closet, dual sink vanity, ensuite bath, & convenient nearby full-size laundry. Guest half bath & side grilling deck complete the main level.Finished walk-out basement expands your living space w/ second family room & fireplace, two additional bedrooms, full bath, versatile flex room ideal for office/craft room/non-conforming 4th bedroom, plus generous storage throughout. Walk-out access makes indoor-outdoor living seamless as the surrounding forest invites year-round relaxation.Ideally located minutes to Table Rock Lake access, public launches, nearby marinas, restaurants, groceries, boutiques, & all Kim City conveniences. Approx 15 min to Branson West & 30 min to Branson entertainment, golf, shopping, & dining. Canyon Forest+total lake package!!

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.