← New analysisCompare properties →
ACTIVEsingle familyvia mls

500 Navajo Trail

Kimberling City, MO, 65686

3 bd3 ba3,628 sqftBuilt 2001

List price

$997,000

Navajo 3
Financial analysis

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

Monthly cash flow

-$3,626

Cap rate

2.0%

Cash-on-cash

-21.8%

DSCR

0.32

Est. annual revenue$49,184
Stays / year67
Property tax($1,715)
Insurance($4,985)
Utilities($3,000)
HOA($1,000)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$20,165
Down payment$199,400
Loan amount$797,600
Monthly payment (P&I)$5,306.45
Annual debt service($63,677)
Annual cash flow-$43,512
Break-even occupancy132.5%

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
Experience the ultimate lakefront lifestyle in this stunning 3-bedroom, 3.5-bath retreat, where every floor is designed to highlight breathtaking water views. Spanning three levels of light-filled living space, this home features walls of windows that bring the beauty of the lake inside on every level.Perfectly set up for multi-generational living or effortless entertaining, the layout includes two full kitchens and two cozy fireplaces. The lower level serves as an ideal mother-in-law suite or guest quarters, offering complete privacy without sacrificing the view. Ample storage and parking are a breeze with the spacious 3-car garage, perfect for vehicles and lake toys alike.Step outside onto one of the two expansive lakeside decks to soak in the sunset, or head down to your boat slip which is available to purchase. Boaters will love the 10x24 boat slip, which features a 3-foot roof overhang for added protection and convenience. Whether you're looking for a peaceful sanctuary or a premier hosting spot, this home delivers on every level.

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.