ACTIVEsingle familyvia mls

000 Settlers Cove

Kimberling City, MO, 65686

5 bd6 ba2,450 sqftBuilt 2023

Listing courtesy of Alpha Realty MO, LLC · (417) 719-1560 · MLS# SOM60307777

List price

$759,900

$310/sqft

Listing description

This 5 bedroom, 5.5 bathroom property near Table Rock Lake is a proven income producer, generating strong nightly rental revenue with established bookings and repeat guests. Offering approximately 2,500 square feet, the home is fully furnished and decorated, making it completely turn-key for investors. Each bedroom includes a private bath, and guest-favorite amenities such as a hot tub, firepit, oversized patio for backyard games, and a gaming area to keep occupancy high and reviews strong. Partial lake views and a prime location near Branson, Silver Dollar City, and Port of Kimberling further enhance guest demand. With a thriving rental history and bookings ready to convey, this property offers immediate cash flow and long-term investment potential in one of the most desirable vacation markets in Missouri.

Financial analysis

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

Monthly cash flow

$330

Cap rate

6.9%

Cash-on-cash

2.6%

DSCR

1.08

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$104,945

Stays / year58

Property tax($6,478)

Insurance($3,800)

Utilities($2,400)

Electricity($120)

Waterin HOA dues

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,080)

Management($20,989)

Maintenance reserve($5,247)

Cleaning($5,256)

Lodging / tourism tax($4,198)

Total operating expenses($52,448)

Net operating income$52,497

Down payment$151,980

Loan amount$607,920

Monthly payment (P&I)$4,044.51

Annual debt service($48,534)

Annual cash flow$3,963

Break-even occupancy45.3%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.