← New analysisCompare properties →
ACTIVEsingle familyvia mls

35 Trail Ridge Drive

Kimberling City, MO, 65686

4 bd3 ba2,464 sqftBuilt 1980

List price

$392,500

35-Trail-Ridge-Dr-Exterior-City-Close
Financial analysis

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

Monthly cash flow

$556

Cap rate

8.1%

Cash-on-cash

8.5%

DSCR

1.27

Est. annual revenue$58,218
Stays / year67
Property tax($939)
Insurance($1,963)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$31,739
Down payment$78,500
Loan amount$314,000
Monthly payment (P&I)$2,089.05
Annual debt service($25,069)
Annual cash flow$6,671
Break-even occupancy45.3%

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
Move-in ready & perfectly positioned in the heart of Kimberling Hills, this water view retreat offers the ultimate blend of lake life, convenience, & laid-back Ozark charm. Just minutes to local spas, boutiques, eateries, Port of Kimberling Marina, boat-up restaurants, nearby 3rd party boat slips, & only approx. 15 min to Walmart, Reeds Spring Schools, Wolf Pack Park, & 30 min to Branson. Beautifully perched above the rolling Ozark hills, this property captures peaceful water views, distant mountain views, twinkling city lights at night, & even seasonal fireworks! Bonus! Newer roof (2024)! Outside feels like your own private park w/ mature shade & mimosa trees, wildflowers, fenced backyard for kiddos or fur babies, & picturesque pergola swing by front drive perfectly positioned for sunrise & sunset skies over the lake and greeting a neighbor or two on a stroll. Seller favorite? The custom installed smart LED outdoor lighting, oversized screened wraparound deck where cool lake breezes & nature steal the show year-round. Inside, discover an entertainer's paradise anchored by a slightly sunken formal living room w/ cozy pellet stove, soaring vaulted/beamed ceilings, loads of natural light & direct access to the screened deck creating that iconic Table Rock lodge feel. Home chef kitchen offers abundant prep/storage space w/ 2 pantries, bar seating, & formal dining because everyone always ends up in the kitchen.Main level also includes attached 2-car garage, laundry, guest bath, & spacious owner's suite featuring private deck access & convenient 3/4 ensuite bath. Downstairs offers room to spread out w/ 3 additional bedrooms, 2nd family/bunk space, 2nd laundry, cozy office/study nook, & room to grow. Additional features include hardwood flooring in main living, several newer Andersen windows/doors, thoughtful landscaping, & low-maintenance lake living just in time for summer. A fresh lake view chapter begins @ 35 Trail Ridge Dr in the heart of the Ozarks!

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.