← New analysisCompare properties →
ACTIVEsingle familyvia mls

39 James River Road

Kimberling City, MO, 65686

3 bd2 ba1,754 sqftBuilt 1968

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60325107

List price

$385,000

$219/sqft

Listing description
Summer starts here! Perfectly perched in lake-loving Kimberling Hills, this attractively priced 3-bedroom, 2-bath home captures breathtaking year-round views of Table Rock Lake, the Ozark Mountains, the Kimberling City skyline, and unforgettable sunrises over the bridge. Whether you're enjoying morning coffee on the covered back deck or winding down on the lower-level patio, the panoramic scenery is the star of the show.Inside, oversized windows fill the home with natural light while framing endless lake views from the main living spaces. The open and functional floor plan features a spacious kitchen with dine-in bar seating, generous prep space, and newer appliances included. A cozy brick fireplace creates the perfect gathering spot after a day on the water. The main level offers two spacious bedrooms and a full guest bath.The walk-out lower level provides a second living/recreation area, full bath, laundry space with natural light, extensive storage, and a non-conforming third bedroom option. Step outside and enjoy even more stunning lake views from the covered patio below.Additional highlights include a two-year-old roof, low-maintenance landscaping, an attached two-car garage with workshop space, and optional third-party boat slips available nearby (10x28 for $85,000 or 10x22 for $65,000). Located just a short golf cart ride (permit required) from downtown Kimberling City, you'll enjoy easy access to restaurants, boutiques, spas, the seasonal farmers market, and the Port of Kimberling Marina. Branson's dining, shopping, and entertainment are just 30+/- minutes away.Whether you're searching for a full-time residence, vacation getaway, or investment opportunity, 39 James River offers an affordable gateway to the Table Rock Lake lifestyle. Bonus: Seller will provide a quote for adding a circular drive, offering even more convenience and curb appeal.
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

-$970

Cap rate

3.4%

Cash-on-cash

-15.1%

DSCR

0.53

Est. annual revenue$21,086
Property tax($3,850)
Insurance($1,540)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($8,131)
Net operating income$12,955
Down payment$77,000
Loan amount$308,000
Monthly payment (P&I)$2,049.13
Annual debt service($24,590)
Annual cash flow-$11,634

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