ACTIVEsingle familyvia mls

000 Settlers Cove

Kimberling City, MO, 65686

5 bd6 ba2,450 sqftBuilt 2023

List price

$759,900

Financial analysis

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

Monthly cash flow

-$1,450

Cap rate

4.1%

Cash-on-cash

-11.5%

DSCR

0.64

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($6,478)

Insurance($3,800)

Utilities($3,000)

HOA($0)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$31,138

Down payment$151,980

Loan amount$607,920

Monthly payment (P&I)$4,044.51

Annual debt service($48,534)

Annual cash flow-$17,396

Break-even occupancy76.5%

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

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.

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.