ACTIVEsingle familyvia mls

99 Whitefish Bay

Kimberling City, MO, 65686

6 bd4 ba3,857 sqftBuilt 2011

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60324977

List price

$1,499,000

$389/sqft

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.

Financial analysis

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

Monthly cash flow

-$2,972

Cap rate

4.0%

Cash-on-cash

-11.9%

DSCR

0.63

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$128,422

Stays / year58

Property tax($14,990)

Insurance($7,495)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($360)

Management($25,684)

Maintenance reserve($6,421)

Cleaning($5,256)

Lodging / tourism tax($5,137)

Total operating expenses($68,343)

Net operating income$60,078

Down payment$299,800

Loan amount$1,199,200

Monthly payment (P&I)$7,978.31

Annual debt service($95,740)

Annual cash flow-$35,661

Break-even occupancy67.9%

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.