← New analysisCompare properties →
ACTIVEcondovia mls

1901 Paradise Landing Road, Unit 1

Kimberling City, MO, 65686

2 bd3 ba1,554 sqftBuilt 1995

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60329027

Call Text

List price

$379,900

1% price cut$384,900

$244/sqft

Listing description
Fall Into Paradise in the Heart of Kimberling City! A transferable 10x24 boat slip lease w/ 6,600-lb lift is available within the subdivision--annual fees apply--so you can enjoy Table Rock Lake framed by colorful Ozark hillsides! Tucked privately within Paradise Landing, an intimate lakefront subdivision, this peaceful retreat offers low-maintenance living surrounded by mature landscaping, towering hardwoods & local wildlife. HOA-maintained landscaping leaves more time for crisp morning walks & relaxing lake days. Community amenities are an easy stroll away: outdoor pool, clubhouse, gym, library & walking trails. From the detached 2-car garage, a covered sidewalk leads to this one-step walk-in home. Inside, open-concept kitchen, dining & living areas welcome everyday living & autumn gatherings. The spacious kitchen offers granite counters, stainless appliances, ample cabinetry, pantry, generous prep/storage space, formal dining & bar seating--because every party ends up in the kitchen! A cozy living-area nook is ideal for a home office, hobbies or play space. Roll-out windows welcome natural light, while the spacious covered back deck invites sweater-weather evenings overlooking peaceful woods & seasonal color. The main owner's suite features an extra-large walk-in closet & a second private covered deck for morning coffee in the crisp fall air. Laundry is conveniently located just outside the suite, while the guest bedroom offers its own ensuite bath. Abundant closets provide excellent storage. Updates include a newer hot water heater, washer & dryer, plus all appliances stay! Just 2 minutes from downtown Kimberling City groceries, restaurants, spas & seasonal farmers markets. Settle into a new season of effortless lake living in your own slice of paradise!
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

-$1,644

Cap rate

1.2%

Cash-on-cash

-26.0%

DSCR

0.19

Est. annual revenue$16,152
Property tax($3,799)
Insurance($1,520)
Utilities($0)
HOA($4,200)
Management($1,292)
Maintenance reserve($808)
Total operating expenses($11,618)
Net operating income$4,533
Down payment$75,980
Loan amount$303,920
Monthly payment (P&I)$2,021.99
Annual debt service($24,264)
Annual cash flow-$19,731

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.

Call

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