ACTIVEcondovia mls

74 Westward Way

Kimberling City, MO, 65686

4 bd4 ba1,904 sqftBuilt 2024

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60327326

List price

$624,000

2% price cut$634,000

$328/sqft

Listing description

Welcome to 'High Cliff Cabin' your fully turnkey 4-bedroom, 4-bath lodge in Wilderness Mountain--an established nightly rental community in the heart of Kimberling City near beautiful Table Rock Lake! This spacious cabin offers the perfect blend of rustic charm and modern comfort, featuring an open-concept main living area, a fully equipped kitchen designed for entertaining, and a second living space--ideal for larger groups and added guest comfort.This property is truly investment-ready--being sold fully furnished and actively operating as a successful short-term rental. Whether you're looking to expand your portfolio or own a personal getaway with income potential, this lodge checks all the boxes. Enjoy two outdoor spaces, including an outdoor fireplace and hot tub--perfect for relaxing after a day on the lake or exploring nearby attractions.Conveniently located just minutes from marinas, restaurants, and a short drive to Branson's shopping, dining, and entertainment. Don't miss this opportunity to own a high-demand, income-producing property in one of the area's most desirable vacation rental locations!

Financial analysis

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

Monthly cash flow

-$1,467

Cap rate

3.6%

Cash-on-cash

-14.1%

DSCR

0.56

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$59,218

Stays / year58

Property tax($6,262)

Insurance($3,120)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($2,997)

Management($11,844)

Maintenance reserve($2,961)

Cleaning($5,256)

Lodging / tourism tax($2,369)

Total operating expenses($36,968)

Net operating income$22,250

Down payment$124,800

Loan amount$499,200

Monthly payment (P&I)$3,321.19

Annual debt service($39,854)

Annual cash flow-$17,604

Break-even occupancy71.0%

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.