ACTIVEsingle familyvia mls

200 Indian Hills Lane

Kimberling City, MO, 65686

3 bd2 ba1,200 sqftBuilt 2012

List price

$324,900

Financial analysis

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

Monthly cash flow

$393

Cap rate

7.8%

Cash-on-cash

7.3%

DSCR

1.23

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($768)

Insurance($1,625)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,473

Down payment$64,980

Loan amount$259,920

Monthly payment (P&I)$1,729.25

Annual debt service($20,751)

Annual cash flow$4,722

Break-even occupancy46.6%

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

Looking for that rustic lake cabin, you found it!!Perfect size cabin sitting on a big lot. Turn Key, minus personal items. 4 x 4 mule included Room to build that dream garage or have friends visit with the RV hook up (elect. only) . Just steps away from the Lake and Boat Slip.One mile to Joe Bald Park where you will find boat launch and a great area to picnic.Don't miss out on this slice of pie!!!Lots 12 & 13 are included in sale.Boat Slip available for extra $$$Buyers agent and Buyer to do their own due diligence on acreage size and square foot measurements.

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.