← 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

List price

$384,900

$248/sqft

Listing description
Paradise Found in the Heart of Kimberling City! Tucked privately within Paradise Landing, an intimate lakefront subdivision, this peaceful retreat offers low-maintenance living surrounded by mature landscaping, towering hardwoods, & peaceful local wildlife, all beautifully maintained by the HOA to keep your lake life effortless from sunrise to sunset each day. Enjoy resort-style community amenities just an easy stroll away, including an outdoor pool, clubhouse, gym, library & walking trails. A transferable 10x24 boat slip lease w/ 6,600-lb lift is also available included in the subdivision, annual fees apply, making Table Rock Lake adventures effortless!From the detached 2-car garage, a covered sidewalk leads directly into this one-step walk-in home for easy access. Inside, the open-concept kitchen, dining & living areas create an inviting flow for everyday living & entertaining. The spacious kitchen features granite counters, stainless appliances, ample cabinetry, pantry, generous prep/storage space & both formal dining and bar seating, because we all know every party ends up in the kitchen! A cozy nook in the living area offers the perfect spot for a home office, hobby space or play area for the kiddos.Roll-out windows fill the home w/ natural light, while the spacious covered back deck extends the living outdoors against peaceful wooded nature views. The main owner's suite features an extra-large walk-in closet, and second covered private deck perfect for morning cup of coffee as the sun rises. Laundry is also conveniently located just outside, while the guest bedroom offers its second ensuite bath. Abundant closets throughout provide excellent storage. Additional updates include a newer hot water heater, washer & dryer, plus all appliances stay!Your own slice of paradise is just 2 min from downtown Kimberling City groceries, restaurants, spas & seasonal farmers markets!
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

-$1,677

Cap rate

1.2%

Cash-on-cash

-26.1%

DSCR

0.18

Est. annual revenue$16,152
Property tax($3,849)
Insurance($1,540)
Utilities($0)
HOA($4,200)
Management($1,292)
Maintenance reserve($808)
Total operating expenses($11,688)
Net operating income$4,463
Down payment$76,980
Loan amount$307,920
Monthly payment (P&I)$2,048.60
Annual debt service($24,583)
Annual cash flow-$20,120

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