← New analysisCompare properties →
ACTIVEsingle familyvia mls

166 Terrace Park Road

Kimberling City, MO, 65686

3 bd2 ba2,906 sqftBuilt 1991

List price

$325,000

166-Terrace-Park-Rd-Lakeview-Cabin
Financial analysis

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

Monthly cash flow

$305

Cap rate

7.5%

Cash-on-cash

5.6%

DSCR

1.18

Est. annual revenue$49,184
Stays / year67
Property tax($1,176)
Insurance($1,625)
Utilities($3,000)
HOA($650)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,414
Down payment$65,000
Loan amount$260,000
Monthly payment (P&I)$1,729.79
Annual debt service($20,757)
Annual cash flow$3,656
Break-even occupancy48.5%

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
Tucked near the top of an intimate lake-close subdivision, this iconic sunset water view cabin feels like your own private treehouse in the woods, where cool lake breezes, soothing sounds of nature, & a bird lover's paradise surround you in pure Ozark serenity. Ultimate location by land just 2 min to 10x28 3rd party boat slip (Add $) & by water only minutes to The Swing, boat-up restaurants, marinas, fishing holes, & more.Lovingly cared for by one owner, this rustic Ozark retreat offers low-maintenance living w/ wood-inspired steel siding, tiered landscaping accented by crape myrtles & mature shade trees, plus ample guest parking via oversized paved drive leading to easy no-step entry. Attached lower-level 2-car garage provides ideal space for lake toys, tinkering, or extra storage. Step inside from the covered front deck/foyer to soaring vaulted tongue & groove ceilings in the main level great room, anchored by a cozy propane fireplace & flooded w/ natural light through oversized windows & patio sliders blurring indoor/outdoor living. The expansive covered back deck captures stunning water views & unforgettable sunsets. Main level offers a home chef's kitchen w/ butler's pantry & reverse osmosis for drinking water, spacious bedroom w/ private side deck, full bath, & oversized enclosed sunroom complete w/ attic fan, & 2nd fireplace (no Hvac)& year-round water views is perfect for guests or cozy mornings w/ coffee in hand. Upstairs, the loft creates the ultimate kids' hangout, living area, office, or guest sleeping space. Downstairs discover another family room, 2 add non-conforming guest bedrooms (no windows), 2nd full bath, laundry & covered patio immersed in nature. Further features include central vac, custom built-ins throughout, air purifier system, newer water heater,& more. Conveniently located min to local spas, boutiques, eateries, Walmart, hardware stores & Branson. Just in time for lake season @166 Terrace Park Rd.

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.