ACTIVEsingle familyvia mls

134 Navajo Trail

Kimberling City, MO, 65686

3 bd2 ba1,282 sqftBuilt 1990

Listing courtesy of ReeceNichols -Kimberling City · (417) 272-5253 · MLS# SOM60325832

List price

$289,500

9% price cut$319,000

$226/sqft

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!

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

-$350

Cap rate

4.9%

Cash-on-cash

-7.2%

DSCR

0.77

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($2,895)

Insurance($1,158)

Utilities($0)

HOA($0)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($6,794)

Net operating income$14,292

Down payment$57,900

Loan amount$231,600

Monthly payment (P&I)$1,540.84

Annual debt service($18,490)

Annual cash flow-$4,198

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.