← New analysisCompare properties →
ACTIVEsingle familyvia mls

175 Canyon Forest Circle

Kimberling City, MO, 65686

4 bd3 ba2,526 sqftBuilt 1999

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60318088

List price

$385,000

$152/sqft

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!!
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

-$459

Cap rate

5.0%

Cash-on-cash

-7.2%

DSCR

0.78

Est. annual revenue$26,010
Property tax($1,290)
Insurance($1,540)
Utilities($0)
HOA($720)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($6,931)
Net operating income$19,079
Down payment$77,000
Loan amount$308,000
Monthly payment (P&I)$2,049.13
Annual debt service($24,590)
Annual cash flow-$5,510

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