← New analysisCompare properties →
ACTIVEsingle familyvia mls

99 Whitefish Bay

Kimberling City, MO, 65686

6 bd4 ba3,857 sqftBuilt 2011

List price

$1,549,000

Gorgeous!
Financial analysis

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

Monthly cash flow

-$5,163

Cap rate

2.4%

Cash-on-cash

-20.0%

DSCR

0.37

Est. annual revenue$76,285
Stays / year67
Property tax($3,109)
Insurance($7,745)
Utilities($3,000)
HOA($360)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$36,977
Down payment$309,800
Loan amount$1,239,200
Monthly payment (P&I)$8,244.43
Annual debt service($98,933)
Annual cash flow-$61,956
Break-even occupancy121.6%

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
INCREDIBLE VIEWS! BOAT SLIP AVAILABLE! GATED COMMUNITY! SUCCESSFUL VACATION RENTAL! This impressive 6-bedroom, 4.5-bath home in Kimberling City offers the perfect blend of luxury, space, and unforgettable Table Rock Lake views. Designed for gathering and entertaining, the spacious floor plan features multiple living areas, a game room with pool and ping pong, a cozy fireplace, and stunning lake views from throughout the home. The well-appointed kitchen offers ample workspace and seating, while the expansive outdoor living areas are made for enjoying the Ozarks lifestyle with a private hot tub, fire pit, large patio, and breathtaking sunset views over the lake. A boat slip is available for additional purchase, making it easy to enjoy everything Table Rock Lake has to offer. With features like this and plenty of room for large groups, this property has been a home run as a nightly rental investment, but perhaps it's simply perfect as your second home... Maybe a combination of both! Located in a desirable gated community near Kimberling City, you'll enjoy convenient access to boating, dining, and area attractions. Opportunities to own a lakeview property of this size, quality, and income-producing potential are rare.

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.