← New analysisCompare properties →
ACTIVEcondovia mls

90 Brandon Loop

Kimberling City, MO, 65686

3 bd2 ba1,086 sqftBuilt 1962

List price

$289,900

For Sale (1)
Financial analysis

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

Monthly cash flow

$603

Cap rate

8.9%

Cash-on-cash

12.5%

DSCR

1.39

Est. annual revenue$49,184
Stays / year67
Property tax($667)
Insurance($1,450)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,749
Down payment$57,980
Loan amount$231,920
Monthly payment (P&I)$1,542.97
Annual debt service($18,516)
Annual cash flow$7,233
Break-even occupancy42.1%

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
Lakefront Living at Table RockWelcome to 90 Brandon Loop in Kimberling City, where your family's lake memories begin. This move-in-ready three-bedroom, two-bath property sits right on the shores of Table Rock Lake, offering a rare blend of easy upkeep and true waterfront access.The inviting front deck overlooks the water, creating the perfect spot for morning coffee or evening sunsets. Inside, the bright and comfortable layout features an open living and dining area, warm wood cabinetry, and durable finishes for stress-free weekends and simple everyday living.Just a short stroll takes you to the community dock, and a private slip is available for an additional $75,000, making it easy to launch a day on the lake. Ammenities include the swimming pool, water, sewer, trash service, cable TV, mowing and community area maintenance, giving you even more time to relax and enjoy the lake lifestyle.Whether you're seeking a year-round retreat or a turnkey vacation property, this home delivers lake-life convenience close to Branson shows, restaurants, and marinas, yet tucked into a peaceful cove for quiet evenings.

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.