← New analysisCompare properties →
ACTIVEsingle familyvia mls

134 Navajo Trail

Kimberling City, MO, 65686

3 bd2 ba1,282 sqftBuilt 1990

List price

$319,000

IMG_6518
Financial analysis

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

Monthly cash flow

$455

Cap rate

8.1%

Cash-on-cash

8.6%

DSCR

1.27

Est. annual revenue$49,184
Stays / year67
Property tax($431)
Insurance($1,595)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,839
Down payment$63,800
Loan amount$255,200
Monthly payment (P&I)$1,697.85
Annual debt service($20,374)
Annual cash flow$5,465
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
3 Bedrooms/2 Bathrooms/1,282 Sq FtIf you've been searching for the perfect home near Table Rock Lake, this is it! Located in the highly desirable Kimberling City lake community, this charming, move-in-ready home offers comfort, convenience, and the lake lifestyle you've been dreaming of. Home Features: Partially furnished-move in and start enjoying lake life immediately. Large covered front porch-perfect for morning coffee or relaxing summer evenings. Cozy wood-burning pellet stove for cool Ozark nights. Stackable washer and dryer included. Partially fenced backyard-ideal for your canine companions. Extra lot included with room to build a three-car garage, workshop, or the ultimate man cave. Lake Life Made Easy - A 10x24 boat slip with boat lift and private dock locker is available for an additional $55,000 Keep your boat just minutes from home and enjoy easy access to Table Rock Lake. Whether you're looking for a full-time residence, a weekend getaway, or a vacation rental investment, this property offers exceptional value in one of the area's most popular lake communitites. Don't miss this opportunity to own your own piece of Table Rock Lake paradise! Schedule your private showing today!

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.