← New analysisCompare properties →
ACTIVEsingle familyvia mls

36 James River Road

Kimberling City, MO, 65686

3 bd3 ba3,024 sqftBuilt 1970

List price

$375,000

3-web-or-mls-DSC09034 (2)
Financial analysis

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

Monthly cash flow

$77

Cap rate

6.6%

Cash-on-cash

1.2%

DSCR

1.04

Est. annual revenue$49,184
Stays / year67
Property tax($1,111)
Insurance($1,875)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,879
Down payment$75,000
Loan amount$300,000
Monthly payment (P&I)$1,995.91
Annual debt service($23,951)
Annual cash flow$929
Break-even occupancy53.3%

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
Welcome to 36 James River Road in Kimberling City, a spacious and well-designed home offering quality craftsmanship, flexible living space, and no HOA restrictions.The home's distinctive exterior features beautiful arches and a two-car garage with new garage doors. Inside, the main level showcases hardwood flooring, a stunning floor-to-ceiling rock propane fireplace, exposed wood beam accents in the living room, and an abundance of natural light throughout. The extra-long galley kitchen offers extensive cabinetry, under-cabinet lighting, stainless steel range and microwave, and plenty of workspace for cooking and entertaining.The main-floor sunroom is a favorite gathering space, featuring custom wood paneling and walls of windows overlooking the backyard. The primary suite includes separate his-and-hers closets, custom dual sinks and faucets, heated bathroom floors, and a towel warmer for added comfort. The upstairs layout also features handicap-accessible hallways and bedroom doorways.The second full bath includes an oversized walk-in shower with built-in seating and a skylight. An impressive antler chandelier highlights the dining area, complemented by a full-size built-in dish cabinet.The finished lower level is ideal for entertaining or multi-generational living, offering a second kitchen, large family room, bar area, full bath, laundry room, and a non-conforming fourth bedroom. A separate man cave with backyard access provides additional flexible space for hobbies, recreation, or a private retreat.Outdoor amenities include a fenced dog yard with grass, fire pit area, upper and lower decks connected by a spiral staircase, and plenty of room to enjoy the outdoors. The owned propane tank adds additional value and convenience.With generous living space, unique custom features, multiple entertaining areas, and no HOA, this Kimberling City property offers comfort, flexibility, and exceptional value.

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.