ACTIVEsingle familyvia mls

26 Trail Ridge Drive

Kimberling City, MO, 65686

2 bd2 ba1,412 sqftBuilt 1970

List price

$365,000

Financial analysis

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

Monthly cash flow

-$402

Cap rate

5.1%

Cash-on-cash

-6.6%

DSCR

0.79

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($775)

Insurance($1,825)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,490

Down payment$73,000

Loan amount$292,000

Monthly payment (P&I)$1,942.68

Annual debt service($23,312)

Annual cash flow-$4,822

Break-even occupancy66.0%

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

Welcome to 26 Trail Ridge Dr. in Kimberling City! This beautifully updated home offers comfort, charm, and convenience in the heart of Table Rock Lake living. The entire upstairs has been completely remodeled featuring brand new wood laminate flooring, an updated kitchen with gorgeous countertops, and beautifully remodeled bathrooms. Step outside and enjoy the peaceful fenced backyard from the covered deck, offering plenty of privacy and seasonal views of Table Rock Lake during the fall and winter months. Cozy up on chilly evenings beside the inviting wood-burning fireplace. Need extra space? The light and bright unfinished basement provides endless possibilities for a second living area, game room, workshop, or additional storage -- and if storage is what you're looking for, this home delivers! Close to Big Buoys, Pier 28 Pizza & Grill and Port of Kimberling Marina

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.