← New analysisCompare properties →
ACTIVEsingle familyvia mls

324 Settlers Cv Kimberling City

Kimberling City, MO, 65686

7 bd7 ba4,654 sqftBuilt 2023

Listing courtesy of Alpha Realty MO, LLC · (417) 719-1560 · MLS# SOM60329931

List price

$975,000

$209/sqft

Listing description
Welcome to your dream home with breathtaking views of Table Rock Lake! Whether your looking for a fully furnished income producing investment property on day one or if your wanting your own private escape, this home has to be on the top of your list! Located in a premier lakeside community of Wilderness Mountain, this community offers lake views, a pool, tennis courts, indoor pools, arcade, pickleball and more. This stunning 7-bedroom, 6.5-bathroom residence is the perfect blend of luxury, comfort, and adventure. As you step inside, you're greeted by soaring ceilings and engineered hardwood floors that carry throughout the main living spaces. The heart of the home features a grand living room anchored by a floor-to-ceiling stone fireplace, creating a cozy yet elegant atmosphere perfect for entertaining or relaxing after a day on the lake. The gourmet kitchen is ready for gathering and feasting, with high-end finishes, quartz countertops, ample prep space, and an open-concept design that flows effortlessly into the dining and living areas. Enjoy the beauty of the Ozarks from your covered deck, ideal for year-round enjoyment. Downstairs, the finished walk-out basement leads to a covered patio where you'll find your private hot tub, a firepit area, and fireplace ,all overlooking sweeping lake views that will take your breath away. The basement offers ping ping, foosball, your second kitchen, a fireplace and more bedrooms! Whether you're hosting family gatherings, wanting a income producing home on day one, or seeking your own peaceful getaway, this two-story lakeview haven delivers space, style, and comfort in every corner.
Financial analysis

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

Monthly cash flow

$713

Cap rate

7.3%

Cash-on-cash

4.4%

DSCR

1.14

Est. annual revenue$141,211
Stays / year58
Property tax($9,788)
Insurance($4,875)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($7,350)
Management($28,242)
Maintenance reserve($7,061)
Cleaning($5,256)
Lodging / tourism tax($5,648)
Total operating expenses($70,380)
Net operating income$70,831
Down payment$195,000
Loan amount$780,000
Monthly payment (P&I)$5,189.36
Annual debt service($62,272)
Annual cash flow$8,559
Break-even occupancy43.7%

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.

IDX & copyright information