← New analysisCompare properties →
ACTIVEsingle familyvia mls

2 N Wilderness Trail

Kimberling City, MO, 65686

5 bd5 ba4,005 sqftBuilt 2021

Listing courtesy of Alpha Realty MO, LLC · (417) 719-1560 · MLS# SOM60319039

List price

$1,099,000

6% price cut$1,175,000

$274/sqft

Listing description
MAJOR UPDATE!! The following items are now included in the list price: a 10x24 boat slip with lift (approx. $65,000 value), plus a 2025 CFMOTO UForce 800 XL with winch (approx. $11,000 value). Wake up to panoramic lake views, spend your afternoons on the water, and end your evenings soaking in the hot tub beside a glowing outdoor fireplace. This like-new, custom-built home is more than a place to live--it's a lifestyle. A portable dry-heat sauna is also included, offering the perfect space for relaxation and wellness at home.Offered fully furnished (with only a few exclusions), this 5-bedroom retreat is designed for effortless living and unforgettable gatherings. With 2 bedrooms on the main level (both bedrooms have ensuites) and 3 in the walkout basement, there's room for everyone. The open-concept layout steals the show, featuring a sleek, modern kitchen with an oversized island that flows seamlessly into the main living space--perfect for hosting, relaxing, and everything in between. A spacious main-level laundry room keeps life running smoothly, while the rare 3-car drive-through garage delivers the kind of functionality you didn't know you needed--but won't want to live without.And the features? Next level. Enjoy multiple outdoor living spaces made for entertaining, a massive 177-inch projection wall with a Vava projector for movie nights, automated shades on double sliding glass doors, and a Vacu-Flo central vacuum system. The home's striking Shou Sugi Ban siding from Nakamoto Forestry adds a bold, custom touch, while the metal roof with paid-off solar panels and whole-home water filtration system brings efficiency and peace of mind. Every detail has been thoughtfully designed to elevate your lake living experience
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$4,577

Cap rate

1.4%

Cash-on-cash

-25.0%

DSCR

0.22

Est. annual revenue$30,945
Property tax($7,263)
Insurance($4,396)
Utilities($0)
HOA($0)
Management($2,476)
Maintenance reserve($1,547)
Total operating expenses($15,682)
Net operating income$15,263
Down payment$219,800
Loan amount$879,200
Monthly payment (P&I)$5,849.34
Annual debt service($70,192)
Annual cash flow-$54,929

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